{"text_format":"1","workbook":"xlsx","n_sheets":53,"sheets":["Activity-Material_Codes","Quantities","Unit Rates","Equipment","1 General","2   Demo","3   Material","4   Earthwork","5   Dozer","6   Water Truck","7   Road Maint","8   Ripper","9  Excavator","10   Trucks","11   Loader Shovel","12 Scrapers","13   M'grader","14   EarthSum","15   Revegetation","16   Other","17   Sum","18a Facility Characteristics","18b Facility Characteristics","Summary","  ","19 Truck Optimization","20 Scraper Optimization","1 Full SiteVeg Maint","2 Full Site O&M","Sampling","3 Full Site O&M Summ","1 BuildingDemo","2 BuildingCover","3 BuildingVeg","4 BuildingWaste ","5 BuildingSum"," ","CashFlow","Riprap_Gravel_UC","Bench Grading_UC","Channel_UC","Downdrain_UC","Deadman Diversion_UC","Haul Road_UC","6\"-8\" Pipeline_UC","20\"-36\" Pipeline_UC","Revegetation_UC","Berm_UC","Substation Demo_UC","     ","EquipmentWatch Adjustments","Annual Use Hours","Abbreviations"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":1,"defined_names":77,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Activity-Material_Codes","index":0,"n_rows":43,"n_cols":3,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Item","Activity","Description"]
["-","-","Place holder for item"]
["A","Grade","Rough grading original material or fine grading cover material"]
["B","Dozer Assist","Dozer is used to assist loader or shovel at cover stockpile or assist scrapers during rough grading"]
["C","Load","Cover material is loaded at borrow areas onto haul trucks"]
["D","Haul","Haul trucks transport cover material from borrow areas to destination stockpiles"]
["E","Rip","Tops of stockpiles are ripped before placing cover to compensate for compaction of soil during rough grading. Stockpiles are also ripped before rough grading with a scraper. Borrow stockpile ripped before revegetation. "]
["F","Grade Benches","Benches are graded at stockpiles and tailings after fine grading"]
["G","Construct Downdrains","Downdrains are constructed after fine grading and consist of articulated concrete blocks (ACB's)"]
["Gb","Construct Downdrain Dissipators","Energy dissipators are specified as part of the downdrains"]
["H","Construct Channels w/ Riprap","Channels are constructed after final grading. Construction includes excavation and wasting, riprap production, riprap and filter placement, and final grading. "]
["Hb","Construct Channels w/o Riprap","Channels are constructed after final grading. Construction includes excavation and wasting and final grading. "]
["I","Construct Top/Outslope Channels","Top and outslope channels are included with H and Hb for this RCE"]
["J","Revegetate","Occurs after final grading and channel construction and includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch"]
["Jb","Manual Seeding","Seeding for areas inaccesible by heavy equipment"]
["K","Perforate Liner","Reservoir liners are perforated prior to reclamation"]
["L","Replace Infrastructure","Replacing infrastructure is not part of this RCE"]
["M","Post-Closure O&M","Includes vegetation maintenance for 12 years after reclamation and erosion control, road maintenance, and groundwater monitoring for 100 years after reclamation"]
["N","Plug and Abandon Well","Well borehole is backfilled with cement grout"]
["O","Replace Well","Includes borehole drilling, casing, and cementing"]
["P","Road Maintenance","Dust suppression and road maintenance with water truck and motor grader"]
["Q","Construct Haul Road","For shorter hauls etc."]
["R","Construct Berms","Berming for stormwater runoff control"]
["Sa","Chain Link Fence","Fencing for pit area"]
["Sb","Livestock Fence","Temporary fencing for revegetated areas"]
["T","Build Grade Control Walls","Grade control in each drainage of Tailing Launder Line removal"]
["U","Vehicle Gates","Limited access around open pits"]
["V","Signs Every 500 ft","Warning signs posted every 500 feet around open pits"]
["W","Deadman Diversion Channel","Used to construct Deadman Diversion"]
["X","Compaction","Dozer and water truck used for compaction of fill at Deadman Diversion"]
[]
[]
["Item","Material","Description"]
["-","-","Placeholder"]
["a","Existing Ground","Existing ground before rough grading"]
["b","Cover","Cover material from cover stockpiles, before being placed at destination location"]
["c","Rough Graded Material","Exisiting ground after rough grading"]
["d","Placed Cover","Cover material after being placed at destination location"]
["e","Final Grade","Facility material and cover material after rough grading and fine grading"]
["f","Fill/Stockpile Material","Material used to construct Deadman Diversion. May also include material used backfill pit/ponds or stockpile material used in pullback."]
[]
[]
["Not all activites are used in this RCE.  Other activities are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]

{"sheet":"Quantities","index":1,"n_rows":124,"n_cols":40,"rows_kept":124,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,16,0,17],[0,18,0,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment 1",null,"Segment 2",null,"Segment 3"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Item","Facility","Sub Area or Destination for Cover Material","Description","Area (sf)","Volume (cy)","Push Distance (ft)","Coarse Regrading and Fine Grading (%)","One-Way Scraper Haul (ft)","Scraper Grade (%)","Down Drains\n(ft)","Downdrain Dissipater (ea)","Channels\n(ft)","Bench \nGrading\n(ft)","Distance\n(ft)","Average Grade\n(%)","Distance\n(ft) ","Average Grade\n(%) ","Distance\n(ft)  ","Average Grade\n(%)  ","Cover Depth (In)","Swell Factor (%)","Material Factor for Coarse Regrading","Material Factor for Fine Grading Cover","Material Weight for Coarse Regrading (lb/cy)","Material Weight for Fine Grading Cover (lb/cy)","Ripping Length (ft)","Breach Dams (cy)","Start of Reclamation Year","Reclamation Complete","Temporary Fence (ft)","Berm (ft)","Chain Link Fence (ft)","Vehicle Gates","Signs Posted Every 500 ft","Grade Control Wall (cy concrete)","Deadman Diversion Channel","Replace Infrastructure","Plug and Abandon Well (ft)","Replace Well (ft)"]
[1000,"West In-Pit Waste","WIP-0","Entire Stockpile",{"$f":"SUM(E5:E6)","v":2144516},{"$f":"SUM(F5:F6)","v":1681546},"-","-",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4/10","v":0.4},0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1001,"West In-Pit Waste","WIP-1","Top ",27358,0,"-",0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4/10","v":0.4},0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1002,"West In-Pit Waste","WIP-2","Outslopes",2117158,1681546,795.5,-0.28999999999999998,{"$f":"(1808+967+418)/3","v":1064.3333333333333},{"$f":"-0.252","v":-0.252},1487,1,10627,{"$f":"Quantities[[#This Row],[Channels\n(ft)]]","v":10627},null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1100,"East In-Pit Waste","EIP-0","Entire Stockpile",{"$f":"SUM(E8:E9)","v":433640},{"$f":"SUM(F8:F9)","v":0},"-","-",null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1101,"East In-Pit Waste","EIP-1","Top ",378251,0,"-",0.01,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1102,"East In-Pit Waste","EIP-2","Outslopes",55389,0,"-",-0.28999999999999998,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31","-","-","-","-","-","-","-","-","-","-"]
[1200,"North Stockpile","CLW-0","Entire Stockpile",350727,0,"-","-",null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31",0,"-","-","-","-","-","-","-","-","-"]
[1201,"North Stockpile","CLW-1","Top ",0,0,"-",0.01,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31","-","-","-","-","-","-","-","-","-","-"]
[1300,"NRW Waste","NRW-0","Entire Stockpile",4750990,529193,90,"-",null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31",8734,"-","-","-","-","-","-","-","-","-"]
[1301,"NRW Waste","NRW-1","Top ",1004450,0,0,0.01,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31","-","-","-","-","-","-","-","-","-","-"]
[1302,"NRW Waste","NRW-2","North Outslope",3364697,{"$f":"F12-F15","v":481922},90,-0.28999999999999998,0,null,{"$f":"1000+1200","v":2200},2,{"$f":"6602-M15+11921","v":17848},{"$f":"Quantities[[#This Row],[Channels\n(ft)]]","v":17848},null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31","-","-","-","-","-","-","-","-","-","-"]
[1303,"NRW Waste","NRW-3","South Outslopes",381843,47271,90,-0.28999999999999998,0,null,{"$f":"200+237","v":437},2,675,{"$f":"Quantities[[#This Row],[Channels\n(ft)]]","v":675},null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2030-01-01","2031-12-31","-","-","-","-","-","-","-","-","-","-"]
[1400,"Haul Roads","HR-0","Haul Roads",{"$f":"SUM(E17:E19)","v":1353116},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31","-","-","-","-","-","-","-","-","-","-"]
[1401,"Northern Haul Road","HR-1","Flat Area (Haul Road)",387087,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31",0,"-",0,"-","-","-","-","-","-","-"]
[1402,"Little Rock Haul Road","HR-2","Flat Area (Haul Road)",658774,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31",{"$f":"1098+2870","v":3968},"-",0,"-","-","-","-","-","-","-"]
[1403,"Southern Haul Road","HR-3","Flat Area (Haul Road)",307255,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31","-","-","-","-","-","-","-","-","-","-"]
[1500,"Accessible Flat Areas","Flat Areas","Flat Area",{"$f":"228916+367485","v":596401},0,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31",1633,"-","-","-","-","-","-","-","-","-"]
[1600,"Little Rock Open Pit","OP-0","Open Pit",{"$f":"E22","v":1313000},0,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2026-12-31","-","-","-","-","-","-","-","-","-","-"]
[1601,"Little Rock Open Pit","OP-1","Perimeter",{"$f":"(Quantities[[#This Row],[Berm (ft)]]*100+Quantities[[#This Row],[Chain Link Fence (ft)]]*25)","v":1313000},"-",null,"-",null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2026-12-31","-",11494,{"$f":"6544","v":6544},{"$f":"ROUNDUP((Quantities[[#This Row],[Berm (ft)]]+Quantities[[#This Row],[Chain Link Fence (ft)]])/5280,0)","v":4},{"$f":"ROUNDUP((Quantities[[#This Row],[Berm (ft)]]+Quantities[[#This Row],[Chain Link Fence (ft)]])/500,0)","v":37},"-","-","-","-","-"]
[1700,"Deadman Diversion","Diversion-0","Diversion",555575,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2027-12-31","-","-","-","-","-","-",1400,"-","-","-"]
[1701,"East In-Pit Fill Material","Diversion-1","Cut/Fill",{"$f":"E7","v":433640},48339,0,null,null,null,null,null,null,null,{"$f":"AVERAGE(70,579)","v":324.5},{"$f":"AVERAGE(0.182,0.1203)","v":0.15115000000000001},{"$f":"657/2","v":328.5},0,{"$f":"220/2","v":110},{"$f":"AVERAGE(0.3162,0)","v":0.15809999999999999},0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2027-12-31",null,"-","-"]
[1702,"Northern Haul Road Fill Material","Diversion-2","Cut/Fill",367421,1032816,0,-0.28999999999999998,null,null,null,null,null,null,390,0.10150000000000001,346,-0.11509999999999999,"-","-",0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2027-12-31","-","-","-","-","-","-","-","-","-","-"]
[1703,"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate","Diversion-3","Cut/Fill",45500,16900,0,-0.28999999999999998,null,null,null,null,null,null,329,-0.20039999999999999,"-","-","-","-",0.4,0,1,1.2,3600,3600,1000,"-","2026-01-01","2027-12-31","-","-","-","-","-","-","-","-","-","-"]
[1704,"Deadman Diversion Outslope","Diversion-4","Outslopes",433512,47431.759259259263,20,-0.28999999999999998,null,null,798,0,2232,{"$f":"Quantities[[#This Row],[Channels\n(ft)]]","v":2232},null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,null,"2026-01-01","2027-12-31","-","-","-","-","-","-","-","-","-","-"]
[1800,"All Previously Reclaimed","All Previously Reclaimed","All Previously Reclaimed",{"$f":"SUM(E29:E31)","v":1415700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[1801,"West Canyon Stockpile","Previously Reclaimed Area","Previously Reclaimed Area",{"$f":"1.5*43560","v":65340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","-","2014-12-31","-","-","-","-","-","-","-","-","-","-"]
[1802,"P-Plant","Previously Reclaimed Area","Previously Reclaimed Area",51462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","-","2010-12-31","-","-","-","-","-","-","-","-","-","-"]
[1803,"Copper Leach","Previously Reclaimed Area","Previously Reclaimed Area",{"$f":"(31*43560)-E30","v":1298898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","-","2011-12-31",null,"-","-"]
[1900,"Seepage Collection Systems","Seepage Collection Systems","Seepage Collection Systems",0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[2000,"Monitoring & Exploration Wells","Wells-0","All Wells",null,null,null,"-",null,null,"-","-","-","-",null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",{"$f":"SUM(AM34:AM43)","v":2850},{"$f":"SUM(AN34:AN43)","v":750}]
[2001,"Exploration Holes","Wells-1","Exploration Holes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",{"$f":"10*150","v":1500},"-"]
[2002,"LRW-4","Wells-2","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",{"$f":"1*150","v":150},{"$f":"1*150","v":150}]
[2003,"LRW-5","Wells-3","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",{"$f":"1*150","v":150},"-"]
[2004,"1236-2012-01","Wells-4","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,"-"]
[2005,"1236-2016-01","Wells-5","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,{"$f":"1*150","v":150}]
[2006,"1236-2016-02","Wells-6","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,{"$f":"1*150","v":150}]
[2007,"1236-2016-03","Wells-7","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,{"$f":"1*150","v":150}]
[2008,"1236-2016-04","Wells-8","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,"-"]
[2009,"1236-2016-05","Wells-9","Monitoring Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,"-"]
[2010,"1236-2016-06","Wells-10","Monitoring Well",null,null,null,"-",null,null,"-","-","-","-",null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-",null,null,"-","-","-","-","-","-","-","-",150,{"$f":"1*150","v":150}]
[2100,"Substation, Powerline Corridors, Pipeline Corridors","Substation, Powerline Corridors, Pipeline Corridors","Substation, Powerline Corridors, Pipeline Corridors",{"$f":"('2   Demo'!C14+46350)*30","v":1771500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31","-","-","-","-","-","-","-","-","-","-"]
[2200,"Allowance for Other Disturbed Areas","Unplanned Disturbance Area","Unplanned Disturbance Area",{"$f":"10*43560","v":435600},0,0,0.01,1000,0,"-","-","-","-",null,null,null,null,null,null,0.4,0,1,1.2,3600,3600,1000,"-","2032-01-01","2032-12-31","-","-","-","-","-","-",null,"-","-","-"]
[5000,"North Stockpile",{"$f":"A4","v":1000},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":2144516},null,null,null,null,null,null,null,null,null,750,-0.1,3125,0.1,0,0,{"$f":"4/10","v":0.4},0.08,1,1.2,3600,3600,1000]
[5001,"North Stockpile",{"$f":"A7","v":1100},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":433640},null,null,null,null,null,null,null,null,null,2250,-0.1,3650,-1.7000000000000001E-2,800,-0.1,0.4,0.08,1,1.2,3600,3600,1000]
[5002,"North Stockpile",{"$f":"A12","v":1300},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":4750990},null,null,null,null,null,null,null,null,null,550,-0.1,2000,0,475,-0.1,0.4,0.08,1,1.2,3600,3600,1000]
[5003,"North Stockpile",{"$f":"A23","v":1700},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":555575},null,null,null,null,null,null,null,null,null,{"$f":"O47","v":2250},{"$f":"P47","v":-0.1},{"$f":"Q47","v":3650},{"$f":"R47","v":-1.7000000000000001E-2},400,-0.1,0.4,0.08,1,1.2,3600,3600,1000]
[5004,"North Stockpile",{"$f":"$A$30","v":1802},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":51462},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O46:O49)","v":1450},{"$f":"SUMPRODUCT(O46:O49,P46:P49)/O50/4","v":-0.1},{"$f":"AVERAGE(Q49,Q46,Q47,Q48)","v":3106.25},{"$f":"SUMPRODUCT(Q46:Q49,R46:R49)/Q50/4","v":1.5162977867203218E-2},{"$f":"AVERAGE(S49,S46,S47,S48)","v":418.75},{"$f":"SUMPRODUCT(S46:S49,T46:T49)/S50/4","v":-0.1},0.4,0.08,1,1.2,3600,3600,1000]
[5005,"North Stockpile",{"$f":"$A$45","v":2200},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$45,$E$2)","v":435600},null,null,null,null,null,null,null,null,null,{"$f":"O50","v":1450},{"$f":"P50","v":-0.1},3106.25,1.5162977867203218E-2,418.75,-0.1,0.4,0.08,1,1.2,3600,3600,1000]
[]
[]
[]
[]
[]
["Data from 2020 Little Rock Mine CCP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O87:O105,$F$87:$F$105)/SUM($F$87:$F$105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Unit Rates","index":2,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,"Unit Rates Worksheet"]
[null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[null,"Unit Rates"]
[]
[]
[]
[]
[]
["Code","Activity","Base Per Unit Cost","Fuel Per Unit Cost","Units","Source","Reference"]
["U1","Fuel",2.71,0,"gal","-","Diesel fuel cost is estimated by correlating historical local quotes with public data, as agreed upon in November 2018 discussions with the agencies. Fuel cost includes direct and indirect costs at $2.71/gal, as agreed upon in a letter to MMD dated January, 18 2022."]
["U2a","Revegetation",{"$f":"Revegetation_UC!C76-UnitRates[[#This Row],[Fuel Per Unit Cost]]","v":854.50128437499995},{"$f":"Revegetation_UC!C23","v":4.4565950000000001},"ac","Revegetation Unit Cost Sheet","See unit rates calculations - Cost is based on a calculated unit rate that includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch. "]
["U2b","Seed",{"$f":"(210)*(1+0.02)^(2021-2018)","v":222.85368},0,"ac","Quote","Rocky Mountain Reclamation, 4/2018, est. cost for seed at 8.9 PLS/ac, $210/ac. Escalated 2% 2018-2021= $222.85/ac"]
["U2c","Mulch",{"$f":"(245)*(1+0.02)^(2021-2018)","v":259.99595999999997},0,"ton","Quote","Rocky Mountain Reclamation, 4/2018, est. cost for hay mulch (nox. weed free, native), $245/ton). Escalated 2% 2018-2021= $260.00/ton"]
["U2d","Manual Seeding",{"$f":"672*0.37","v":248.64},0,"day","Means Line Item 329343.10 0560","Planting, trees, shrubs, and ground cover, medium soil, bare root seedlings, 3\" to 5\", includes planting only"]
["U3","Bench Grading Stockpile",{"$f":"'Bench Grading_UC'!Z11","v":1.617641503386563},{"$f":"'Bench Grading_UC'!AA11","v":0.4743191330379361},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U4","Bench Grading Tailings Pond",{"$f":"'Bench Grading_UC'!Z21","v":1.617641503386563},{"$f":"'Bench Grading_UC'!AA21","v":0.4743191330379361},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U5","Deadman Diversion Channel Construction",{"$f":"'Deadman Diversion_UC'!F19","v":490.74218619583922},0,"ft","Quote","See unit rates calculations"]
["U6","Downdrain Construction",{"$f":"Downdrain_UC!F18","v":389.65543696159568},0,"ft","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U7","Downdrain Dissipater",{"$f":"Downdrain_UC!F35","v":15106.890759999998},0,"ea","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U8a","Channel Construction w/ Riprap",{"$f":"Channel_UC!W13","v":7.247342251191446},{"$f":"Channel_UC!X13","v":1.5822547427147204},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U8b","Channel Construction w/o Riprap",{"$f":"Channel_UC!W8","v":0.48380100138242332},{"$f":"Channel_UC!X8","v":0.14709190458773269},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U9","Erosion Control",{"$f":"'2 Full Site O&M'!E134","v":3014.4559090909088},{"$f":"'2 Full Site O&M'!F134","v":442.7056},"day","Modified Crew B-13A","Erosion control for O&M - includes 1 foreman, 2 laborers, 1 equipment operator, 2 truck drivers, 1 loader (4 cy), 2 dump trucks (8 cy) "]
["U10","Structure Demolition",0.23,0,"cf","Means Line Item 024116.13 0100","Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"]
["U11","Concrete Slab Demolition",0.62,0,"sf","Means Line Item 024116.17 0400","Building footings and foundations demolition, floors, concrete slab on grade, plain concrete, 6\" thick, excludes disposal costs and dump fees"]
["U12","Storage Tank Demolition",1059.54,0,"ea","Means Line Item 130505.75 0530","Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"]
["U13","Storage Tank Demolition",2098.0500000000002,0,"ea","Means Line Item 130505.75 0540","Steel tank, single wall, above ground, 15,000 thru 30,000 gallon, selective demolition, excluding foundation, pumps or piping"]
["U14a","Power Line Demolition",0.63,0,"ft","Means Line Item 260505.10 0370","Electrical Demolition - Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead powerlines."]
["U14b","Power Line Demolition",{"$f":"2188+1152+491.6+509.6","v":4341.2},0,"day","Crew B-12N\nCrew B-17\nCrew B-68C","Bare Costs: 2-laborers (B17: $44.40/hr, $710.40/day), 1-equipment operator (light)  (B17: $55.50/hr, $444/day), 1-truck driver (heavy) (B17: $51.30/hr, $410.4/day), 1-48 HP backhoe loader (B17: $216.20/day), 1-8 cy 220 HP dump truck (B17: $407.60/day), 1-electrician (B68C: $63.70/hr, $509.60/day), 1-25-ton hydraulic crane (B12N: $1152/day), 1-crane operator (B12N: $61.45/hr, $491.60/day)"]
["U15","Power Pole Demolition",220.56,0,"ea","Means Line Item 024113.80 0200","Selective Demolition - wood utility poles 35-45 ft high"]
["U16","Pipeline (small HDPE pipe)",{"$f":"'6\"-8\" Pipeline_UC'!D21","v":2.9550444745396476},0,"ft","Pipeline Demo Sheet","Selective demolition water, process water HDPE piping; (6 to 8-inch diameter); excludes excavation "]
["U17","Pipeline (large HDPE pipe)",{"$f":"'20\"-36\" Pipeline_UC'!D21","v":7.0411382328589287},0,"ft","Pipeline Demo Sheet","Selective demolition water, process water HDPE piping (20 to 36-inch diameter); excludes excavation "]
["U18","Well Plug & Abandon",{"$f":"18.17*(1+0.02)^(2021-2019)","v":18.904068000000002},0,"ft","Quote","Unit cost of $18.17/ft is based on a July 2019 direct quote from Layne, A Granite Company (formerly Layne Christensen Company) for a total of 172,631 ft of well and exploration borehole abandonment over 300 days (575 ft/day); the unit cost includes 1 mobilization ($15,000) and 1 demobilization ($15,000) spread over 300 days at 575 ft/day. Escalated 2% 2019-2021 = $18.90"]
["U19","Well Replacement",{"$f":"(173500/3000)*(1+0.02)^(2021-2011)","v":70.498510623030128},0,"ft","Quote","Wilcox Professional Services, 8/2011, est. cost for 5 ½ in bore, $173,500 for 3000 ft total ($57.83/ft). Escalated 2% 2011-2021= $70.50/ft"]
["U20","Seepage Collection Replacement",133355.94034598835,0,"ea",null,"Est. cost from 2019 Tyrone RCE"]
["U21","Reinforced Concrete Wall Demolition",{"$f":"1789.5/8*D60","v":190.58175},0,"hr","Means Crew B-12C","Standard Union Crew: 1 equipment operator (crane), 1 laborer, 1 hydraulic excavator, 2 cy, approximately 40 hrs to demo 200 ft reinforced concrete dam.  "]
["U22","Disc harrow attachment, for tractor",670.65,0,"month","Means Line Item 015433.20 1500","Equipment rental costs"]
["U23","Cast-In-Place Concrete",262.58,0,"cy","Means Line Item 033053.40 6200","Structural concrete, in place, gravity retaining wall (3000 psi), includes forms and reinforcement"]
["U24","Cleanup & Disposal of Wastes Requiring Special Handling",334.41,0,"ton","Means Line Item 028120.10 1120/1130","Solid pickup; average of minimum and maximum"]
["U25","Tranportation of Wastes Requiring Special Handling",4.78,0,"mile","Means Line Item 028120.10 1260/1270","Transporation to disposal site (Truckload = 80 drums or 25 cy or 18 tons); average of minimum and maximum"]
["U26","Road Maintenance",{"$f":"'2 Full Site O&M'!K132","v":5340.5045454545461},{"$f":"'2 Full Site O&M'!L132","v":1332},"month",null,"Road maintenance for O&M - includes one 14M motor grader and one 6,000-gal water truck"]
["U27","Berming",{"$f":"Berm_UC!Y10","v":0.37357648835679153},0,"ft","See Berm Unit Cost Sheet","See unit rates calculations"]
["U28","Livestock Fencing",{"$f":"154.97/1000","v":0.15497},0,"ft","Means Line Item 323126.20 0020","Wire fencing & gates, wire fencing general, barbed wire, galvanized, domestic steel, standard, 12-3/4 ga."]
["U29","Chain Link Fencing",24.65,0,"ft","Means Line Item 323113.20 0800","Fence, chain link industrial, galvanized steel, 6 ga. wire, 2\" posts @ 10' OC, 6' high, includes excavation, & concrete, excludes barbed wire"]
["U30","Vehicle Gates, Pit Perimeters",957.01,0,"ea","Means Line Item 323113.20 5070","Fence, chain link industrial, double swing gates, 6' high, 20' opening, includes excavation, posts & hardware in concrete"]
["U31","Signs every 500 ft., pit perimeters",73.63,0,"ea","Means Line Item 101453.20 0600","Signs, guide and directional signs, reflectorized, 12\" x 18\", excludes posts"]
["U32","Fire Hydrant Demolition",398.83,0,"ea","Means Line Item 024113.23 0900","Utility removal, hydrants, fire, remove only, excludes hauling"]
["U33","Culvert Removal",12.46,0,"ft","Means Line Item 024113.40 0190","Selective demolition, metal drainage piping, CMP, steel, 48\"-60\", diameter, excludes excavation"]
["U34","Grade Control Wall",170.79,0,"cy","Means Line Item 033053.40 3945","Structural concrete, in place, continuous strip footing (3000 psi), 36\" wide x 12\" deep, unreinforced, includes forms(4 uses), concrete (Portland cement Type I), placing and finishing, excludes reinforcing"]
["U35","Sludge Removal",305.54000000000002,0,"ea","Means Line Item 026510.30 0320","Removal of underground storage tanks, petroleum storage tanks, non-leaking, remove sludge, water and remaining product from tank bottom of tank with vacuum truck, 9,000 - 12,000 gallon tank"]
["U36","Earth Fill Removal (dozer excavate, haul, spread)",5.2,0,"cy","Means Line Item 312316.46 6070","Excavating, bulk, dozer, open site, bank measure, common earth, 700 HP dozer, 300' haul"]
["U37","Concrete Foundation and Metal Arch (excavate and load)",1.55,0,"cy","Means Line Item 312316.46 6010","Excavating, bulk, dozer, open site, bank measure, common earth, 700 HP dozer, 50' haul"]
["U38","Concrete Foundation and Metal Arch (haul and dump)",2.87,0,"cy","Means Line Item 312323.20 5040","Cycle hauling(wait, load, travel, unload or dump & return) time per cycle, excavated or borrow, loose cubic yards, 15 min load/wait/unload, 22 C.Y. truck, cycle 1 mile, 5 MPH, excludes loading equipment"]
["U39","Substation Demo",{"$f":"'Substation Demo_UC'!A38","v":12266.2},0,"ea","Substation Unit Cost Sheet","See unit rates calculations"]
["U40","Clay Fill ",{"$f":"12.61","v":12.61},0,"cy","Means Line Item 312323.15 6075","Clay fill (material cost only)"]
["U41","Transformer",{"$f":"'Substation Demo_UC'!A6","v":1069.1600000000001},null,"Ea.","Means Line Item 260505.10 1570","Transformer, dry type, primary, 3 phase, to 600 V, 750 kVA, electrical demolition, remove, including removal of supports, wire & conduit terminations"]
["U42","Steam Cleaner",{"$f":"'Substation Demo_UC'!A26","v":313.04000000000002},0,"week","Means Line Item 015433.40 6300","Rent steam cleaner 100 gph, Incl. Hourly Oper. Cost."]
[]
[]
[null,null,"RS Means Location Adjustment: New Mexico Las Cruces",0.85199999999999998]
[null,"Not all unit rates are used in this RCE.  Other unit rates are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[null,"[1] Applied to RSM derived costs only.  EquipmentWatch items and items based on local quotes adjusted at base rate"]
[null,"RS Means Online, 2021, New Mexico Las Cruces"]

{"sheet":"Equipment","index":3,"n_rows":87,"n_cols":71,"rows_kept":87,"cut":false,"hidden":false,"merged":[[3,66,3,68],[2,12,2,13],[3,12,3,13],[3,14,3,18],[3,19,3,23],[3,46,3,50],[3,24,3,28],[3,29,3,33],[2,14,2,33]]}
[null,"EARTHWORK AND O&M EQUIPMENT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Production (lcy/hr)1",null,"Haul Travel Time (min/m) = A(Eff. Grade %)4 + B(Eff. Grade %)3 + C(Eff. Grade %)2 + D(Eff. Grade %) + E"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production = C(Avg. dozing distance in ft)b",null,"Loaded Uphill",null,null,null,null,"Empty Uphill",null,null,null,null,"Loaded Downhill",null,null,null,null,"Empty Downhill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Push Cycle Time D9T"]
["Code","Equipment Description","Equipment Type","Fuel Consumption (gal/hr)","Fuel Cost ($/hr)","Lube Cost ($/hr)","Field Parts & Ground Engaging Component Cost ($/hr)","Tire Cost ($/hr)","Monthly Rental Rate ($/month)","Field Labor Time Cost ($/hr)","Rental Cost (w/o fuel, lube, tires, or field parts) ($/hr)5","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","C ","b ","A","B","C","D","E","A  ","B  ","C  ","D  ","E  ","A   ","B   ","C   ","D   ","E   ","A    ","B     ","C    ","D    ","E    ","Loaded Speed (mph)4","Empty Speed (mph)","Pass Overlap (ft)","Operator Factor: Coarse Regrading","Operator Factor: Fine Grading, Cover, Other Surfaces, and Channels","Visibility Factor","Elevation Factor","Direct Drive Trans.","Production Method/ Blade Factor: Coarse and Fine Grading","Production Method/ Blade Factor: Channels, Downdrains, Benches","Work Hour (min/hr)","Effective Blade Width (ft)","Penetration (in)","Pocket Spacing (in)","Number of Pockets","Turn Time (min/pass)","Dist. b/n Passes (in)","Net Bucket Capacity (cy)","Loader Cycle Time1 (min)","Bucket Fill Factor","Struck Capacity (cy)","Heaped Capacity (cy)","Sheepsfoot Roller Width (ft)","Max Reach at GL (in)","Swing Time (Loaded) (min)","Swing Time (Empty) (min)","Rolling Resistance (%)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Rated Load (lb)","Load Time (min)","Maneuver & Spread Time (min)","Boost Time (min)","Return Time and Load Time (min)","Maneuver Time (min)","NMDOL Operator Group","NMDOL Total 2021 Rate ($/hr)"]
["-","-","placeholder",0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BR36,\" & \", BR22)","v":"Truck Driver V & Equipment Operator VI"},{"$f":"BS36+BS22","v":53.519999999999996}]
["Comb1","Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal.","Combo 1",{"$f":"D36+D21","v":19.54},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":52.953399999999995},{"$f":"F21+F36","v":11.11},{"$f":"G36+G21","v":6.9600000000000009},14.4,{"$f":"I36+I21","v":21648.18},11.55,{"$f":"K36+K21","v":123.00102272727273},{"$f":"L36+L21","v":167.02102272727274},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BR40,\" & \", BR23)","v":"Laborer I & Truck Driver III"},{"$f":"BS40+BS23","v":48.45}]
["Dz1","Cat D11T, U Blade","Dozer",29.75,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":80.622500000000002},26.19,45.25,0,33764.9,8.19,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":191.84602272727273},{"$f":"SUM(K8,J8,H8,F8,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":271.47602272727272},155881.58792600001,-0.88995199999999997,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AI9","v":2.5},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,{"$f":"AM9","v":0.75},1,1,1,1.2,1,50,{"$f":"18+(4/12)","v":18.333333333333332},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BR8,$B$65:$C$75,2)","v":28.650000000000002}]
["Dz2","Cat D11T CD","Dozer6",{"$f":"D8","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":80.622500000000002},17.11,19.38,0,33764.9,8.19,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":191.84602272727273},{"$f":"SUM(K9,J9,H9,F9,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":236.52602272727273},162758.75952600001,-0.86669099999999999,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,0.75,1,1,1,1.2,1,50,22,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz3","Cat D9T, SU Blade","Dozer",14.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":38.888500000000001},12.47,17.87,0,29664.37,8.19,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":168.54755681818182},{"$f":"SUM(K10,J10,H10,F10,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":207.07755681818182},52161.033408000003,-0.84553199999999995,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"14 + (1/12)","v":14.083333333333334},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz4","Cat D6T, SU Blade","Dozer",7.22,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":19.566199999999998},4.8,6.29,0,8793.77,4.92,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":49.964602272727276},{"$f":"SUM(K11,J11,H11,F11,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":65.974602272727282},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz5","Cat D6T XL, SU Blade","Dozer",7.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":21.137999999999998},5,8.9599999999999991,0,12584.72,4.92,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":71.504090909090905},{"$f":"SUM(K12,J12,H12,F12,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":90.384090909090901},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AI11","v":1},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Ex1","Cat 319D L","Excavator",5.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":14.227499999999999},3.01,2.87,0,7018.87,5.81,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":39.879943181818184},{"$f":"SUM(K13,J13,H13,F13,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":51.569943181818182},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-",0.875,"-",1,3,380,0.09,7.0000000000000007E-2,"-","-","-","-","-","-","-","-","-","Equipment Operator VI",28.95]
["Ld1","Cat 992K","Loader",25.63,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":69.457299999999989},20.71,13.99,54.99,25446.59,5.04,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":144.58289772727272},{"$f":"SUM(K14,J14,H14,F14,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":239.31289772727274},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.6,12.8,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":14},0.65,0.875,"-",16,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld2","Cat 988H","Loader",15.2,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":41.192},9.9,5.0199999999999996,15.51,16197.67,5.04,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":92.032215909090908},{"$f":"SUM(K15,J15,H15,F15,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":127.50221590909092},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":7.2887500000000003},0.57499999999999996,0.875,"-",8.33,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld3","Cat 980H","Loader",10.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":29.268000000000001},5.95,2.94,11.41,12505.85,5.04,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":71.055965909090915},{"$f":"SUM(K16,J16,H16,F16,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":96.395965909090918},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":6.5625},0.52500000000000002,0.875,"-",7.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld4","Cat 966H","Loader",8.3800000000000008,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.709800000000001},4.5999999999999996,2.04,5.77,9821.09,5.04,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":55.80164772727273},{"$f":"SUM(K17,J17,H17,F17,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":73.251647727272726},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.8,13.7,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":4.8125},0.52500000000000002,0.875,"-",5.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld5","Cat 993K","Loader",30.4,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":82.384},24.75,16.77,65.94,25446.59,5.04,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":144.58289772727272},{"$f":"SUM(K18,J18,H18,F18,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":257.08289772727272},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.4,12.7,"-","-","-","-","-","-","-","-",50,null,"-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":17.5},0.65,0.875,"-",20,"-","-","-","-",null,"-","-","-","-",null,"-","-",null,"Equipment Operator VII",28.97]
["Mg1","Cat 16M ","Motor Grader",9.5,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":25.745000000000001},5.2,3.31,6.03,12250.74,2.56,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.606477272727275},{"$f":"SUM(K19,J19,H19,F19,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":86.706477272727284},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VIII",30.93]
["Mg1b","Cat 16M - Rough Grading","Motor Grader",9.5,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":25.745000000000001},5.2,3.31,6.03,12250.74,2.56,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.606477272727275},{"$f":"SUM(K20,J20,H20,F20,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":86.706477272727284},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",28.95]
["Mg2","Cat 14M","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.465899999999998},5.8,4.82,7.98,12250.74,2.56,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.606477272727275},{"$f":"SUM(K21,J21,H21,F21,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":90.766477272727286},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VIII",30.93]
["Mg2b","Cat 14M - Rough Grading","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.465899999999998},5.8,4.82,7.98,12250.74,2.56,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.606477272727275},{"$f":"SUM(K22,J22,H22,F22,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":90.766477272727286},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"[1]!Equipment[[#This Row],[Loaded Speed (mph)4]]","v":{"$error":"#REF!"}},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",{"$f":"VLOOKUP(BR22,$B$65:$C$74,2)","v":28.95}]
["Mu1","Finn B260","Mulcher",4.13,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":11.192299999999999},1.29,0.19,0.6,2127.7199999999998,1.71,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":12.089318181818181},{"$f":"SUM(K23,J23,H23,F23,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":15.87931818181818},null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.57]
["Rp1","Cat D11T CD Multi-shank (w/ MSR-359H)","Dozer w/ Ripper",{"$f":"D9","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":80.622500000000002},17.48,{"$f":"2.37+G9","v":21.75},{"$f":"H9","v":0},{"$f":"2300.65+I9","v":36065.550000000003},{"$f":"2.04+J9","v":10.23},{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":204.91789772727273},{"$f":"SUM(K24,J24,H24,F24,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":254.37789772727271},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-","-","-","-","-","-","-","-",50,"-",18,{"$f":"(4*12)+11","v":59},3,0.25,{"$f":"Equipment[[#This Row],[Pocket Spacing (in)]]","v":59},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Rp2","MSR-189H","Ripper Attachment",0,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":0},0.15,2.36,0,881,0.74,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":5.0056818181818183},{"$f":"SUM(K25,J25,H25,F25,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":8.2556818181818183},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Sc1","Cat 637G","Scraper",29.75,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":80.622500000000002},19.52,13.35,10.63,27774.42,15.63,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":157.80920454545455},{"$f":"SUM(K26,J26,H26,F26,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":216.93920454545454},"-","-",3.2483,-1.9561999999999999,0.43369999999999997,-2.5999999999999999E-3,1E-3,0,-0.32469999999999999,0.16009999999999999,-3.8E-3,1.1000000000000001E-3,0.64639999999999997,-0.61470000000000002,0.1749,-4.0000000000000002E-4,1.1000000000000001E-3,0,0,3.6700000000000003E-2,1.8E-3,8.9999999999999998E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",24,34,"-","-","-","-",2.5000000000000001E-2,"-","-",81600,0.85,0.65,0.1,{"$f":"Equipment[[#This Row],[Load Time (min)]]*1.4","v":1.19},0.15,"Equipment Operator IV",{"$f":"VLOOKUP(BR26,$B$65:$C$75,2)","v":28.650000000000002}]
["Sc2","Cat 657G","Scraper",37.01,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":100.2971},27.99,19.990000000000002,12.99,27774.42,15.63,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":157.80920454545455},{"$f":"SUM(K27,J27,H27,F27,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":234.40920454545457},"-","-",0.30359999999999998,-0.45119999999999999,0.21809999999999999,-3.3999999999999998E-3,1.2999999999999999E-3,0,-0.1016,7.7399999999999997E-2,-1.2999999999999999E-3,1.1999999999999999E-3,0,-0.16120000000000001,0.1031,-8.0999999999999996E-3,1.6000000000000001E-3,0,0.1668,-9.4E-2,2.07E-2,4.0000000000000002E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",32,44,"-","-","-","-",2.5000000000000001E-2,"-","-",104000,0.85,0.65,0.1,1.19,0.15,"Equipment Operator IV",28.650000000000002]
["Sh1","Hitachi EX3600-5","Shovel2,7",82.72,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":224.1712},57.5,45.35,0,69608,14.94,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":395.5},{"$f":"SUM(K28,J28,H28,F28,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":513.29},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Heaped Capacity (cy)]]*Equipment[[#This Row],[Bucket Fill Factor]]","v":28.084999999999997},0.45,1.0249999999999999,"-",27.4,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Tc1","Deere 7430","Tractor",5.98,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":16.2058},2.3199999999999998,0.8,1,3598.8,3.42,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":20.447727272727274},{"$f":"SUM(K29,J29,H29,F29,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":27.987727272727273},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":3},"-","-","-","-","-","-","-","-",50,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.57]
["Tk1","Komatsu HD-1500 5","Truck7",28.12,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":76.205200000000005},19.34,1.83,25.84,25694.76,7.72,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":145.99295454545452},{"$f":"SUM(K30,J30,H30,F30,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":200.72295454545454},"-","-",4.4939999999999998,-2.4571000000000001,0.63190000000000002,-5.1000000000000004E-3,1.1000000000000001E-3,0,-0.25609999999999999,0.1351,-4.0000000000000002E-4,1E-3,0,0,8.5599999999999996E-2,1.35E-2,8.9999999999999998E-4,0,0,0,1.43E-2,5.0000000000000001E-4,35.1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.1},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",71,102,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk2","Cat 769D","Truck",9.74,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":26.395399999999999},8.0399999999999991,1.84,14.9,13458.16,5.0999999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":76.466818181818184},{"$f":"SUM(K31,J31,H31,F31,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":106.34681818181818},"-","-",0.54290000000000005,-0.48699999999999999,0.18229999999999999,1.5100000000000001E-2,6.9999999999999999E-4,0,2.24E-2,-7.6E-3,1.41E-2,6.9999999999999999E-4,0,0,-8.0799999999999997E-2,0.42599999999999999,-8.0000000000000004E-4,5.6146000000000003,-3.6353,0.7823,-5.3499999999999999E-2,2E-3,47,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":47},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",22.2,31.7,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VII",24.96]
["Tk3","Cat 725","Truck",6.02,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":16.3142},5.08,1.1100000000000001,10.02,9929.51,4,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":56.417670454545458},{"$f":"SUM(K32,J32,H32,F32,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":76.627670454545452},"-","-",0.1363,0.1636,-0.04,3.4200000000000001E-2,8.9999999999999998E-4,0,-2.4E-2,3.09E-2,9.9000000000000008E-3,1E-3,0,2.5261999999999998,-0.75619999999999998,9.5000000000000001E-2,-2E-3,0,0,0,1.03E-2,8.9999999999999998E-4,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",14.3,18.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VI",24.82]
["Tk4","Komatsu 730E","Truck3",33.479999999999997,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":90.730799999999988},18,1.86,21.2,28527.96,12.78,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":162.09068181818182},{"$f":"SUM(K33,J33,H33,F33,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":215.93068181818182},"-","-",7.5598999999999998,-2.7109999999999999,0.4209,5.0000000000000001E-3,1.1000000000000001E-3,0,-6.8900000000000003E-2,5.0099999999999999E-2,5.1999999999999998E-3,1E-3,"-",-1.1878,0.32500000000000001,4.1999999999999997E-3,1E-3,-3.4906999999999999,2.4171,-0.55000000000000004,6.4299999999999996E-2,-1.1000000000000001E-3,35.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.5},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",101,145,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk5","Cat 777F","Truck",18.760000000000002,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":50.839600000000004},18.899999999999999,3.91,31.3,54000,7.29,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":306.81818181818181},{"$f":"SUM(K34,J34,H34,F34,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":368.21818181818185},"-","-",6.4371999999999998,-3.2932999999999999,0.65480000000000005,-5.0000000000000001E-3,8.9999999999999998E-4,0,-1.9699999999999999E-2,2.76E-2,1.0999999999999999E-2,8.0000000000000004E-4,2.1469999999999998,-1.9812000000000001,0.51019999999999999,-1.5800000000000002E-2,8.9999999999999998E-4,0.7651,-0.3831,8.9800000000000005E-2,-1E-4,8.0000000000000004E-4,40.1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":40.1},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",54.8,78.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk6","Cat 740","Truck",9.06,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":24.552600000000002},7.2,1.25,12.4,17830.86,5.0999999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":101.31170454545455},{"$f":"SUM(K35,J35,H35,F35,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":127.26170454545455},"-","-",0,8.1600000000000006E-2,1.5599999999999999E-2,2.75E-2,1E-3,0.71289999999999998,-0.63680000000000003,0.19139999999999999,-4.4999999999999997E-3,1.1000000000000001E-3,0,2.0470000000000002,-0.79959999999999998,0.122,-3.0999999999999999E-3,0,-0.24049999999999999,0.1502,-1.4999999999999999E-2,1.4E-3,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",23.3,30.2,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VII",24.96]
["Tw1","Off-Hwy Water Tanker Truck,6,000-gal.","WaterTruck",11.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":30.487500000000001},5.31,2.14,6.42,9397.44,8.99,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":53.394545454545458},{"$f":"SUM(K36,J36,H36,F36,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":76.254545454545465},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver V",24.57]
["Tw2","Off-Hwy Water Tanker Truck,10,000-gal.","WaterTruck",15.43,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":41.815300000000001},7.9,2.9,10.47,13545.76,12.74,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":76.964545454545458},{"$f":"SUM(K37,J37,H37,F37,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":110.97454545454546},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver VIII",25.16]
["X1","2 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.0299999999999998,1.42,0.4,12851.82,5.73,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":73.02170454545454},{"$f":"SUM(K38,J38,H38,F38,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":82.601704545454552},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X2","3 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.0699999999999998,1.54,0.39,17872.04,5.92,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":101.54568181818182},{"$f":"SUM(K39,J39,H39,F39,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":111.46568181818182},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X3","1 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.0099999999999998,1.41,0.39,11625,5.73,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":66.05113636363636},{"$f":"SUM(K40,J40,H40,F40,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":75.591136363636366},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X4","3 Deck Screening Plant (5X16, 42X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.02,1.45,0.37,17872.04,5.92,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":101.54568181818182},{"$f":"SUM(K41,J41,H41,F41,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":111.30568181818182},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
[]
[null,"NOTES"]
[null,"1 Loader Cycle Time = load, dump, and maneuver time"]
[null,"2 Performance information is unavailable for the Hitachi EX3600-5; therefore, performance information for the Caterpillar 5230B FS has been used"]
[null,"3 Performance information is unavailable for the Komatsu 730E; therefore, performance information for the Caterpillar 789D has been used"]
[null,"4 Maximum loaded speed listed for trucks and scrapers"]
[null,"5 Equipment costs use 176 max work hours per month (from Bluebook)"]
[null,"6 Fuel consumption assumed to be the same for the D11T and D11T CD (fuel consumption information unavailble for the D11T CD in EquipmentWatch)"]
[null,"7 Rental rates and component costs for Hitachi EX3600-5 and Komatsu HD-1500 5 from May 2020"]
[]
[null,"Not all equipment is used in this RCE.  Extra equiment is kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[]
[]
[null,"FUEL"]
[null,null,null,"Reference"]
[null,"Earthwork Oil Broker Quote ($/gal)",{"$f":"'Unit Rates'!C11","v":2.71},2]
[]
[]
[]
[null,"EARTHWORK AND O&M LABOR"]
[null,null,"Total 2021"]
[null,"NMDOL Type A","Rate"]
[null,"Operator Group","($/hr)","Reference"]
[null,"Equipment Operator IV",28.650000000000002,3]
[null,"Equipment Operator V",28.77,3]
[null,"Equipment Operator VI",28.95,3]
[null,"Equipment Operator VII",28.97,3]
[null,"Equipment Operator VIII",30.93,3]
[null,"Laborer I",23.88,3]
[null,"Laborer II",24.63,3]
[null,"Truck Driver III",24.57,3]
[null,"Truck Driver VI",24.82]
[null,"Truck Driver VII",24.96]
[null,"Truck Driver VIII",25.16,3]
[]
[]
[]
[]
[null,"Equipment costs use 176 max work hours per month (from Bluebook)"]
[]
[null,"References"]
[null,"1.  Equipment unit rates from EquipmentWatch Custom Cost Evaluator January 2021 (http://www.equipmentwatch.com). See attachments for rate development. Excavator capacity and maximum reach at ground level from EquipmentWatch."]
[null,"2. Diesel fuel cost is estimated based on a predictive equation developed by correlating U.S. No. 2 diesel retail prices (U.S. Energy Information Administration) and FMI local fuel quotes, as agreed upon in November 2018 discussions with the agencies. The correlation is based on a dataset for the period from 1995-2018. Fuel cost includes direct and indirect costs at $1.90/gal. "]
[null,"3. Labor rates based on New Mexico Department of Labor (NMDOL) Type H (Heavy Engineering) 2021 labor rates.  Rates include base hourly wage, fringe benefit, and apprenticeship contribution rates."]
[null,"https://www.dws.state.nm.us/Portals/0/DM/LaborRelations/Prevailing_Wage_Poster_H_2021.pdf"]
[null,"4. Production and Haul rates from Caterpillar Performance Handbook; Equipment paramters from Caterpillar Performance Handbook "]

{"sheet":"1 General","index":4,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,"Little Rock Mine"]
[null,null,"Stockpile Spreadsheet Worksheet #1"]
["General Information",null,44740]
[]
["Applicant","Little Rock Mine"]
[null,"Freeport McMoRan Tyrone Inc."]
[null,"Tyrone, New Mexico  88065"]
[]
[]
[]
["Disturbed Surface Area (acres)",{"$f":"'18b Facility Characteristics'!P9-'18b Facility Characteristics'!K9","v":314.625}]
[]
[]
["Type of Operation","Existing/Surface/Copper"]
[]
[]
[]
["Current value of earthwork and O&M before escalation and discounting",{"$f":"'17   Sum'!D18+'3 Full Site O&M Summ'!D17","v":8895456.5193548966}]
[]
[]
[]
[]
[null,null,"Stockpiles, Tailing,"]
[null,null,"Reservoirs, Haul Roads"]
["EOY 2024 Mine Plan",null," and Disturbed Areas"]

{"sheet":"2   Demo","index":5,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #2"]
["Demolition",null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
["Building Demolition costs are calculated in \"1 BuildingDemo\", \"2 BuildingCover\", \"3 BuildingVeg\", and \"4BuildingWaste\" and summarized on the last line of this table.  "]
[]
[]
[]
[]
["Item","Material","Quantity","Unit","Unit Cost ($/unit)","Direct Item Cost ($)","Reference","Means Line Item","Description"]
["46 kV power lines","Wiring",8,"days",{"$f":"'Unit Rates'!C29","v":4341.2},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":34729.599999999999},"R.S. Means","Crew B-12N\nCrew B-17\nCrew B-68C\n","Bare Costs: 2-laborers (B17: $42.10/hr, $673.6/day), 1-equipment operator (light)  (B17: $53/hr, $424/day), 1-truck driver (heavy) (B17: $48.95/hr, $391.6/day), 1-48 HP backhoe loader (B17: $26.718/hr, $213.75/day), 1-8 cy 220 HP dump truck (B17: $53.506/hr, $428.05/day), 1-electrician (B68C: $61.35/hr, $490.8/day), 1-25-ton hydraulic crane (B12N: $141.125/hr, $1129/day), 1-crane operator (B12N: $59.2/hr, $473.6/day)"]
["Power Poles",null,163,"ea",{"$f":"'Unit Rates'!$C$30","v":220.56},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":35951.279999999999},"R.S. Means","024113.80 0200","Number of power poles from 2020 Little Rock Infrastructure Dwg. Unit cost for Selective Demolition - wood utility poles 35-45 feet high. "]
["Substation","Misc.",1,"ea",{"$f":"'Unit Rates'!C54","v":12266.2},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":12266.2},"R.S. Means","-","-"]
["Pipelines","6\"-8\" Diameter Plastic",12700,"ft",{"$f":"'Unit Rates'!C31","v":2.9550444745396476},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":37529.064826653521},"Unit Cost Sheet","N/A","Demolition, water and sewer piping and fittings, excludes excavation, plastic pipe 6''-8'' in diameter."]
["Spanning Arch Culvert Demolition","Earth Fill Removal (dozer excavate, haul, spread)",{"$f":"ROUND(5013- PI()*11^2/2 *224.6/27,-1)","v":3430},"cy",{"$f":"'Unit Rates'!C51","v":5.2},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":17836},"R.S. Means","312316.46-6070","Earth fill is hauled an average of 300 feet and spread over the primary haul road.  Excavating Bulk Dozer 700 HP 300' haul common earth"]
["Spanning Arch Culvert Demolition","Concrete Foundation and Metal Arch (excavate and load)",{"$f":"ROUND(((6*3.5+2*6)*224.6/27+(5*2+6*2)*224.6/27)*1.6,-1)+ROUND(PI()*11^2/2*224.6/27*0.5,-1)","v":1520},"cy",{"$f":"'Unit Rates'!C52","v":1.55},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":2356},"R.S. Means","312316.46-6010","Concrete and metal are excavated and loaded onto a truck.  A 60% swell factor was used for the concrete foundations and metal arch volume was reduced by 50% assuming it is partially crushed.  Excavating Bulk Dozer 700 HP 50' haul common earth"]
["Spanning Arch Culvert Demolition","Concrete Foundation and Metal Arch (haul and dump)",{"$f":"C16","v":1520},"cy",{"$f":"'Unit Rates'!C53","v":2.87},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":4362.4000000000005},"R.S. Means","312323.20-5040","Concrete and metal are hauled to in-pit stockpile area and buried.  A 60% swell factor was used for the concrete foundations and metal arch volume was reduced by 50% assuming it is partially crushed.  22 cy off road, 15 min. cycle time, 5 mph, 1 mile cycle."]
["Concrete Slabs","Demolition","See Demo Sheets","-","-",{"$f":"'5 BuildingSum'!D13","v":7387.4513713418573},"-","-","-"]
[]
[]
[null,null,null,null,"Total Direct Cost:",{"$f":"SUM(F11:F18)","v":152417.99619799538}]
[]
[]
[]
[]
[]
[]
[]
["Data Sources:"]

{"sheet":"3   Material","index":6,"n_rows":150,"n_cols":11,"rows_kept":150,"cut":false,"hidden":false,"merged":[[6,5,6,6],[3,5,3,6]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #3"]
[null,null,null,null,null,"Material Handling Plan Summary Sheet",null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[null,null,null,null,null,"All activities for the Little Rock RCE are listed on this sheet and carried through the succeeding worksheets of the RCE. The column labeled ID contains the codes for the facility location, activity, material and equipment used for that particular row of work. The description lists the activity, top or outslope (if applicable), and the material. The source location lists the stockpile name (or sub-area) for the location of the activity. If borrow material is involved, it is transported from a borrow stockpile to a destination stockpile. Blank cells indicate that that column is not relevant to a particular activity. "]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
["Truck =","Tk4",null,null,null,"  1 - Haul/Push Distance based on 2020 Little Rock CCP drawings\n  2 -  Haul Grades based on 2020 Little Rock CCP drawings\n  3 - Grade Factors from 2013 Little Rock RCE Submittal and 2020 Little Rock CCP drawings"]
["Shovel = ","Sh1"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Haul/Push Distance (ft)1","Grade (%)2,3","Equipment"]
[{"$f":"Quantities!$A$6","v":1002},"A","a","Sc2",{"$f":"CONCATENATE(TEXT(A15,\"0\"),\"-\",B15,\"-\",C15,\"-\",D15)","v":"1002-A-a-Sc2"},{"$f":"IF(D15=\"Comb1\",CONCATENATE(VLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B15=\"B\",C15=\"a\"), \" Scraper Grading\", \"\"),\nIF(C15=\"b\",\"\",\"-\"),\nIF(C15=\"b\",\"\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",VLOOKUP(C15,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"IF(C15=\"f\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\",OR($C15=\"b\",$C15=\"f\")),\"\",VLOOKUP($A15,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),IF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\"),VLOOKUP($A15,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",VLOOKUP($A15,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C15=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A15,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A15,\"0\"),2)=\"00\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nIF(C15=\"f\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nVLOOKUP(A15,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",OR(C15=\"d\",C15=\"f\")),AND(C15=\"f\",B15=\"D\")),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2),VLOOKUP($A15,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$I$2),\n\nIF(AND(B15=\"D\",C15=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B15=\"D\",B15=\"Q\"),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$G$2)\n))))","v":1064.3333333333333},{"$f":"IF(LEFT(D15,2)=\"Mg\", VLOOKUP(A15,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",OR(C15=\"d\",C15=\"f\"))),\n(SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$J$2),\n\nIF(AND(B15=\"D\",C15=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(B15=\"D\", (VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A15,Quantities[],Quantities!$P$2)*VLOOKUP(A15,Quantities[],Quantities!$O$2)\n+VLOOKUP(A15,Quantities[],Quantities!$R$2)*VLOOKUP(A15,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A15,Quantities[],Quantities!$T$2)*VLOOKUP(A15,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF($B15=\"Q\", (SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$H$2)\n))))))","v":-0.252},{"$f":"IF(LEFT(D15,1)=\"U\",\"-\",VLOOKUP(D15,Equipment[],Equipment!$B$2))","v":"Cat 657G"}]
[{"$f":"Quantities!$A$14","v":1302},"A","a","Dz2",{"$f":"CONCATENATE(TEXT(A16,\"0\"),\"-\",B16,\"-\",C16,\"-\",D16)","v":"1302-A-a-Dz2"},{"$f":"IF(D16=\"Comb1\",CONCATENATE(VLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B16=\"B\",C16=\"a\"), \" Scraper Grading\", \"\"),\nIF(C16=\"b\",\"\",\"-\"),\nIF(C16=\"b\",\"\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",VLOOKUP(C16,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-North Outslope-Existing Ground"},{"$f":"IF(C16=\"f\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\",OR($C16=\"b\",$C16=\"f\")),\"\",VLOOKUP($A16,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),IF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\"),VLOOKUP($A16,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",VLOOKUP($A16,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C16=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A16,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A16,\"0\"),2)=\"00\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nIF(C16=\"f\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nVLOOKUP(A16,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",OR(C16=\"d\",C16=\"f\")),AND(C16=\"f\",B16=\"D\")),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2),VLOOKUP($A16,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$I$2),\n\nIF(AND(B16=\"D\",C16=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B16=\"D\",B16=\"Q\"),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D16,2)=\"Mg\", VLOOKUP(A16,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",OR(C16=\"d\",C16=\"f\"))),\n(SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$J$2),\n\nIF(AND(B16=\"D\",C16=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(B16=\"D\", (VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A16,Quantities[],Quantities!$P$2)*VLOOKUP(A16,Quantities[],Quantities!$O$2)\n+VLOOKUP(A16,Quantities[],Quantities!$R$2)*VLOOKUP(A16,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A16,Quantities[],Quantities!$T$2)*VLOOKUP(A16,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF($B16=\"Q\", (SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D16,1)=\"U\",\"-\",VLOOKUP(D16,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$15","v":1303},"A","a","Dz2","1303-A-a-Dz2",{"$f":"IF(D17=\"Comb1\",CONCATENATE(VLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B17=\"B\",C17=\"a\"), \" Scraper Grading\", \"\"),\nIF(C17=\"b\",\"\",\"-\"),\nIF(C17=\"b\",\"\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",VLOOKUP(C17,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-South Outslopes-Existing Ground"},{"$f":"IF(C17=\"f\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\",OR($C17=\"b\",$C17=\"f\")),\"\",VLOOKUP($A17,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),IF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\"),VLOOKUP($A17,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",VLOOKUP($A17,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C17=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A17,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A17,\"0\"),2)=\"00\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nIF(C17=\"f\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nVLOOKUP(A17,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",OR(C17=\"d\",C17=\"f\")),AND(C17=\"f\",B17=\"D\")),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2),VLOOKUP($A17,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$I$2),\n\nIF(AND(B17=\"D\",C17=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B17=\"D\",B17=\"Q\"),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D17,2)=\"Mg\", VLOOKUP(A17,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",OR(C17=\"d\",C17=\"f\"))),\n(SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$J$2),\n\nIF(AND(B17=\"D\",C17=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(B17=\"D\", (VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A17,Quantities[],Quantities!$P$2)*VLOOKUP(A17,Quantities[],Quantities!$O$2)\n+VLOOKUP(A17,Quantities[],Quantities!$R$2)*VLOOKUP(A17,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A17,Quantities[],Quantities!$T$2)*VLOOKUP(A17,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF($B17=\"Q\", (SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D17,1)=\"U\",\"-\",VLOOKUP(D17,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$27","v":1704},"A","a","Dz2",{"$f":"CONCATENATE(TEXT(A18,\"0\"),\"-\",B18,\"-\",C18,\"-\",D18)","v":"1704-A-a-Dz2"},{"$f":"IF(D18=\"Comb1\",CONCATENATE(VLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B18=\"B\",C18=\"a\"), \" Scraper Grading\", \"\"),\nIF(C18=\"b\",\"\",\"-\"),\nIF(C18=\"b\",\"\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",VLOOKUP(C18,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"IF(C18=\"f\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\",OR($C18=\"b\",$C18=\"f\")),\"\",VLOOKUP($A18,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),IF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\"),VLOOKUP($A18,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",VLOOKUP($A18,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C18=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A18,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A18,\"0\"),2)=\"00\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nIF(C18=\"f\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nVLOOKUP(A18,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",OR(C18=\"d\",C18=\"f\")),AND(C18=\"f\",B18=\"D\")),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2),VLOOKUP($A18,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$I$2),\n\nIF(AND(B18=\"D\",C18=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B18=\"D\",B18=\"Q\"),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D18,2)=\"Mg\", VLOOKUP(A18,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",OR(C18=\"d\",C18=\"f\"))),\n(SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$J$2),\n\nIF(AND(B18=\"D\",C18=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(B18=\"D\", (VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A18,Quantities[],Quantities!$P$2)*VLOOKUP(A18,Quantities[],Quantities!$O$2)\n+VLOOKUP(A18,Quantities[],Quantities!$R$2)*VLOOKUP(A18,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A18,Quantities[],Quantities!$T$2)*VLOOKUP(A18,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF($B18=\"Q\", (SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D18,1)=\"U\",\"-\",VLOOKUP(D18,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$45","v":2200},"A","a","Dz2","2200-A-a-Dz2",{"$f":"IF(D19=\"Comb1\",CONCATENATE(VLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B19=\"B\",C19=\"a\"), \" Scraper Grading\", \"\"),\nIF(C19=\"b\",\"\",\"-\"),\nIF(C19=\"b\",\"\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",VLOOKUP(C19,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"IF(C19=\"f\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\",OR($C19=\"b\",$C19=\"f\")),\"\",VLOOKUP($A19,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),IF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\"),VLOOKUP($A19,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",VLOOKUP($A19,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(C19=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A19,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A19,\"0\"),2)=\"00\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nIF(C19=\"f\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nVLOOKUP(A19,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",OR(C19=\"d\",C19=\"f\")),AND(C19=\"f\",B19=\"D\")),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2),VLOOKUP($A19,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$I$2),\n\nIF(AND(B19=\"D\",C19=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B19=\"D\",B19=\"Q\"),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\", VLOOKUP(A19,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",OR(C19=\"d\",C19=\"f\"))),\n(SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$J$2),\n\nIF(AND(B19=\"D\",C19=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(B19=\"D\", (VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A19,Quantities[],Quantities!$P$2)*VLOOKUP(A19,Quantities[],Quantities!$O$2)\n+VLOOKUP(A19,Quantities[],Quantities!$R$2)*VLOOKUP(A19,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A19,Quantities[],Quantities!$T$2)*VLOOKUP(A19,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF($B19=\"Q\", (SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D19,1)=\"U\",\"-\",VLOOKUP(D19,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$5","v":1001},"E","c","Rp1","1001-E-c-Rp1",{"$f":"IF(D20=\"Comb1\",CONCATENATE(VLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B20=\"B\",C20=\"a\"), \" Scraper Grading\", \"\"),\nIF(C20=\"b\",\"\",\"-\"),\nIF(C20=\"b\",\"\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",VLOOKUP(C20,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Top -Rough Graded Material"},{"$f":"IF(C20=\"f\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\",OR($C20=\"b\",$C20=\"f\")),\"\",VLOOKUP($A20,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),IF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\"),VLOOKUP($A20,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",VLOOKUP($A20,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C20=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A20,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A20,\"0\"),2)=\"00\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nIF(C20=\"f\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nVLOOKUP(A20,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",OR(C20=\"d\",C20=\"f\")),AND(C20=\"f\",B20=\"D\")),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2),VLOOKUP($A20,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$I$2),\n\nIF(AND(B20=\"D\",C20=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B20=\"D\",B20=\"Q\"),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D20,2)=\"Mg\", VLOOKUP(A20,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",OR(C20=\"d\",C20=\"f\"))),\n(SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$J$2),\n\nIF(AND(B20=\"D\",C20=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(B20=\"D\", (VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A20,Quantities[],Quantities!$P$2)*VLOOKUP(A20,Quantities[],Quantities!$O$2)\n+VLOOKUP(A20,Quantities[],Quantities!$R$2)*VLOOKUP(A20,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A20,Quantities[],Quantities!$T$2)*VLOOKUP(A20,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF($B20=\"Q\", (SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D20,1)=\"U\",\"-\",VLOOKUP(D20,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$8","v":1101},"E","c","Rp1","1101-E-c-Rp1",{"$f":"IF(D21=\"Comb1\",CONCATENATE(VLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B21=\"B\",C21=\"a\"), \" Scraper Grading\", \"\"),\nIF(C21=\"b\",\"\",\"-\"),\nIF(C21=\"b\",\"\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",VLOOKUP(C21,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Top -Rough Graded Material"},{"$f":"IF(C21=\"f\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\",OR($C21=\"b\",$C21=\"f\")),\"\",VLOOKUP($A21,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),IF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\"),VLOOKUP($A21,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",VLOOKUP($A21,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"East In-Pit Waste "},{"$f":"IF(C21=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A21,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A21,\"0\"),2)=\"00\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nIF(C21=\"f\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nVLOOKUP(A21,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",OR(C21=\"d\",C21=\"f\")),AND(C21=\"f\",B21=\"D\")),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2),VLOOKUP($A21,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$I$2),\n\nIF(AND(B21=\"D\",C21=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B21=\"D\",B21=\"Q\"),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D21,2)=\"Mg\", VLOOKUP(A21,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",OR(C21=\"d\",C21=\"f\"))),\n(SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$J$2),\n\nIF(AND(B21=\"D\",C21=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(B21=\"D\", (VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A21,Quantities[],Quantities!$P$2)*VLOOKUP(A21,Quantities[],Quantities!$O$2)\n+VLOOKUP(A21,Quantities[],Quantities!$R$2)*VLOOKUP(A21,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A21,Quantities[],Quantities!$T$2)*VLOOKUP(A21,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF($B21=\"Q\", (SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D21,1)=\"U\",\"-\",VLOOKUP(D21,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A11","v":1201},"E","c","Rp1","1201-E-c-Rp1",{"$f":"IF(D22=\"Comb1\",CONCATENATE(VLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B22=\"B\",C22=\"a\"), \" Scraper Grading\", \"\"),\nIF(C22=\"b\",\"\",\"-\"),\nIF(C22=\"b\",\"\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",VLOOKUP(C22,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Top -Rough Graded Material"},{"$f":"IF(C22=\"f\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\",OR($C22=\"b\",$C22=\"f\")),\"\",VLOOKUP($A22,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),IF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\"),VLOOKUP($A22,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",VLOOKUP($A22,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"North Stockpile "},{"$f":"IF(C22=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A22,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A22,\"0\"),2)=\"00\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nIF(C22=\"f\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nVLOOKUP(A22,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",OR(C22=\"d\",C22=\"f\")),AND(C22=\"f\",B22=\"D\")),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2),VLOOKUP($A22,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$I$2),\n\nIF(AND(B22=\"D\",C22=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B22=\"D\",B22=\"Q\"),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D22,2)=\"Mg\", VLOOKUP(A22,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",OR(C22=\"d\",C22=\"f\"))),\n(SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$J$2),\n\nIF(AND(B22=\"D\",C22=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(B22=\"D\", (VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A22,Quantities[],Quantities!$P$2)*VLOOKUP(A22,Quantities[],Quantities!$O$2)\n+VLOOKUP(A22,Quantities[],Quantities!$R$2)*VLOOKUP(A22,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A22,Quantities[],Quantities!$T$2)*VLOOKUP(A22,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF($B22=\"Q\", (SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D22,1)=\"U\",\"-\",VLOOKUP(D22,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$13","v":1301},"E","c","Rp1","1301-E-c-Rp1",{"$f":"IF(D23=\"Comb1\",CONCATENATE(VLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B23=\"B\",C23=\"a\"), \" Scraper Grading\", \"\"),\nIF(C23=\"b\",\"\",\"-\"),\nIF(C23=\"b\",\"\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",VLOOKUP(C23,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Top -Rough Graded Material"},{"$f":"IF(C23=\"f\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\",OR($C23=\"b\",$C23=\"f\")),\"\",VLOOKUP($A23,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),IF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\"),VLOOKUP($A23,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",VLOOKUP($A23,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C23=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A23,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A23,\"0\"),2)=\"00\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nIF(C23=\"f\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nVLOOKUP(A23,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",OR(C23=\"d\",C23=\"f\")),AND(C23=\"f\",B23=\"D\")),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2),VLOOKUP($A23,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$I$2),\n\nIF(AND(B23=\"D\",C23=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B23=\"D\",B23=\"Q\"),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\", VLOOKUP(A23,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",OR(C23=\"d\",C23=\"f\"))),\n(SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$J$2),\n\nIF(AND(B23=\"D\",C23=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(B23=\"D\", (VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A23,Quantities[],Quantities!$P$2)*VLOOKUP(A23,Quantities[],Quantities!$O$2)\n+VLOOKUP(A23,Quantities[],Quantities!$R$2)*VLOOKUP(A23,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A23,Quantities[],Quantities!$T$2)*VLOOKUP(A23,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF($B23=\"Q\", (SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D23,1)=\"U\",\"-\",VLOOKUP(D23,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$18","v":1402},"E","a","Rp1","1402-E-a-Rp1",{"$f":"IF(D24=\"Comb1\",CONCATENATE(VLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B24=\"B\",C24=\"a\"), \" Scraper Grading\", \"\"),\nIF(C24=\"b\",\"\",\"-\"),\nIF(C24=\"b\",\"\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",VLOOKUP(C24,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"IF(C24=\"f\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\",OR($C24=\"b\",$C24=\"f\")),\"\",VLOOKUP($A24,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),IF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\"),VLOOKUP($A24,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",VLOOKUP($A24,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Haul Road "},{"$f":"IF(C24=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A24,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A24,\"0\"),2)=\"00\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nIF(C24=\"f\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nVLOOKUP(A24,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",OR(C24=\"d\",C24=\"f\")),AND(C24=\"f\",B24=\"D\")),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2),VLOOKUP($A24,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$I$2),\n\nIF(AND(B24=\"D\",C24=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B24=\"D\",B24=\"Q\"),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\", VLOOKUP(A24,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",OR(C24=\"d\",C24=\"f\"))),\n(SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$J$2),\n\nIF(AND(B24=\"D\",C24=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(B24=\"D\", (VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A24,Quantities[],Quantities!$P$2)*VLOOKUP(A24,Quantities[],Quantities!$O$2)\n+VLOOKUP(A24,Quantities[],Quantities!$R$2)*VLOOKUP(A24,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A24,Quantities[],Quantities!$T$2)*VLOOKUP(A24,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF($B24=\"Q\", (SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D24,1)=\"U\",\"-\",VLOOKUP(D24,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$19","v":1403},"E","a","Rp1","1403-E-a-Rp1",{"$f":"IF(D25=\"Comb1\",CONCATENATE(VLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B25=\"B\",C25=\"a\"), \" Scraper Grading\", \"\"),\nIF(C25=\"b\",\"\",\"-\"),\nIF(C25=\"b\",\"\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",VLOOKUP(C25,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"IF(C25=\"f\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\",OR($C25=\"b\",$C25=\"f\")),\"\",VLOOKUP($A25,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),IF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\"),VLOOKUP($A25,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",VLOOKUP($A25,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Southern Haul Road "},{"$f":"IF(C25=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A25,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A25,\"0\"),2)=\"00\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nIF(C25=\"f\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nVLOOKUP(A25,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",OR(C25=\"d\",C25=\"f\")),AND(C25=\"f\",B25=\"D\")),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2),VLOOKUP($A25,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$I$2),\n\nIF(AND(B25=\"D\",C25=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B25=\"D\",B25=\"Q\"),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\", VLOOKUP(A25,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",OR(C25=\"d\",C25=\"f\"))),\n(SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$J$2),\n\nIF(AND(B25=\"D\",C25=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(B25=\"D\", (VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A25,Quantities[],Quantities!$P$2)*VLOOKUP(A25,Quantities[],Quantities!$O$2)\n+VLOOKUP(A25,Quantities[],Quantities!$R$2)*VLOOKUP(A25,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A25,Quantities[],Quantities!$T$2)*VLOOKUP(A25,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF($B25=\"Q\", (SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D25,1)=\"U\",\"-\",VLOOKUP(D25,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$20","v":1500},"E","a","Rp1","1500-E-a-Rp1",{"$f":"IF(D26=\"Comb1\",CONCATENATE(VLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B26=\"B\",C26=\"a\"), \" Scraper Grading\", \"\"),\nIF(C26=\"b\",\"\",\"-\"),\nIF(C26=\"b\",\"\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",VLOOKUP(C26,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Flat Area-Existing Ground"},{"$f":"IF(C26=\"f\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\",OR($C26=\"b\",$C26=\"f\")),\"\",VLOOKUP($A26,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),IF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\"),VLOOKUP($A26,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",VLOOKUP($A26,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Accessible Flat Areas"},{"$f":"IF(C26=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A26,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A26,\"0\"),2)=\"00\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nIF(C26=\"f\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nVLOOKUP(A26,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",OR(C26=\"d\",C26=\"f\")),AND(C26=\"f\",B26=\"D\")),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2),VLOOKUP($A26,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$I$2),\n\nIF(AND(B26=\"D\",C26=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B26=\"D\",B26=\"Q\"),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\", VLOOKUP(A26,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",OR(C26=\"d\",C26=\"f\"))),\n(SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$J$2),\n\nIF(AND(B26=\"D\",C26=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(B26=\"D\", (VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A26,Quantities[],Quantities!$P$2)*VLOOKUP(A26,Quantities[],Quantities!$O$2)\n+VLOOKUP(A26,Quantities[],Quantities!$R$2)*VLOOKUP(A26,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A26,Quantities[],Quantities!$T$2)*VLOOKUP(A26,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF($B26=\"Q\", (SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D26,1)=\"U\",\"-\",VLOOKUP(D26,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A21","v":1600},"E","a","Rp1","1600-E-a-Rp1",{"$f":"IF(D27=\"Comb1\",CONCATENATE(VLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B27=\"B\",C27=\"a\"), \" Scraper Grading\", \"\"),\nIF(C27=\"b\",\"\",\"-\"),\nIF(C27=\"b\",\"\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",VLOOKUP(C27,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Open Pit-Existing Ground"},{"$f":"IF(C27=\"f\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\",OR($C27=\"b\",$C27=\"f\")),\"\",VLOOKUP($A27,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),IF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\"),VLOOKUP($A27,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",VLOOKUP($A27,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Little Rock Open Pit"},{"$f":"IF(C27=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A27,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A27,\"0\"),2)=\"00\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nIF(C27=\"f\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nVLOOKUP(A27,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",OR(C27=\"d\",C27=\"f\")),AND(C27=\"f\",B27=\"D\")),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2),VLOOKUP($A27,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$I$2),\n\nIF(AND(B27=\"D\",C27=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B27=\"D\",B27=\"Q\"),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\", VLOOKUP(A27,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",OR(C27=\"d\",C27=\"f\"))),\n(SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$J$2),\n\nIF(AND(B27=\"D\",C27=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(B27=\"D\", (VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A27,Quantities[],Quantities!$P$2)*VLOOKUP(A27,Quantities[],Quantities!$O$2)\n+VLOOKUP(A27,Quantities[],Quantities!$R$2)*VLOOKUP(A27,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A27,Quantities[],Quantities!$T$2)*VLOOKUP(A27,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF($B27=\"Q\", (SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D27,1)=\"U\",\"-\",VLOOKUP(D27,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$44","v":2100},"E","a","Rp1","2100-E-a-Rp1",{"$f":"IF(D28=\"Comb1\",CONCATENATE(VLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B28=\"B\",C28=\"a\"), \" Scraper Grading\", \"\"),\nIF(C28=\"b\",\"\",\"-\"),\nIF(C28=\"b\",\"\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",VLOOKUP(C28,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"IF(C28=\"f\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\",OR($C28=\"b\",$C28=\"f\")),\"\",VLOOKUP($A28,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),IF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\"),VLOOKUP($A28,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",VLOOKUP($A28,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"IF(C28=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A28,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A28,\"0\"),2)=\"00\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nIF(C28=\"f\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nVLOOKUP(A28,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",OR(C28=\"d\",C28=\"f\")),AND(C28=\"f\",B28=\"D\")),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2),VLOOKUP($A28,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$I$2),\n\nIF(AND(B28=\"D\",C28=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B28=\"D\",B28=\"Q\"),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\", VLOOKUP(A28,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",OR(C28=\"d\",C28=\"f\"))),\n(SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$J$2),\n\nIF(AND(B28=\"D\",C28=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(B28=\"D\", (VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A28,Quantities[],Quantities!$P$2)*VLOOKUP(A28,Quantities[],Quantities!$O$2)\n+VLOOKUP(A28,Quantities[],Quantities!$R$2)*VLOOKUP(A28,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A28,Quantities[],Quantities!$T$2)*VLOOKUP(A28,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF($B28=\"Q\", (SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D28,1)=\"U\",\"-\",VLOOKUP(D28,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$45","v":2200},"E","c","Rp1","2200-E-c-Rp1",{"$f":"IF(D29=\"Comb1\",CONCATENATE(VLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B29=\"B\",C29=\"a\"), \" Scraper Grading\", \"\"),\nIF(C29=\"b\",\"\",\"-\"),\nIF(C29=\"b\",\"\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",VLOOKUP(C29,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"IF(C29=\"f\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\",OR($C29=\"b\",$C29=\"f\")),\"\",VLOOKUP($A29,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),IF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\"),VLOOKUP($A29,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",VLOOKUP($A29,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(C29=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A29,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A29,\"0\"),2)=\"00\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nIF(C29=\"f\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nVLOOKUP(A29,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",OR(C29=\"d\",C29=\"f\")),AND(C29=\"f\",B29=\"D\")),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2),VLOOKUP($A29,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$I$2),\n\nIF(AND(B29=\"D\",C29=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B29=\"D\",B29=\"Q\"),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\", VLOOKUP(A29,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",OR(C29=\"d\",C29=\"f\"))),\n(SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$J$2),\n\nIF(AND(B29=\"D\",C29=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(B29=\"D\", (VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A29,Quantities[],Quantities!$P$2)*VLOOKUP(A29,Quantities[],Quantities!$O$2)\n+VLOOKUP(A29,Quantities[],Quantities!$R$2)*VLOOKUP(A29,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A29,Quantities[],Quantities!$T$2)*VLOOKUP(A29,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF($B29=\"Q\", (SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D29,1)=\"U\",\"-\",VLOOKUP(D29,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$4","v":1000},"B","b","Dz2","1000-B-b-Dz2",{"$f":"IF(D30=\"Comb1\",CONCATENATE(VLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B30=\"B\",C30=\"a\"), \" Scraper Grading\", \"\"),\nIF(C30=\"b\",\"\",\"-\"),\nIF(C30=\"b\",\"\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",VLOOKUP(C30,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C30=\"f\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\",OR($C30=\"b\",$C30=\"f\")),\"\",VLOOKUP($A30,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),IF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\"),VLOOKUP($A30,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",VLOOKUP($A30,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C30=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A30,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A30,\"0\"),2)=\"00\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nIF(C30=\"f\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nVLOOKUP(A30,Quantities[],Quantities!$C$2))\n))))","v":"West In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",OR(C30=\"d\",C30=\"f\")),AND(C30=\"f\",B30=\"D\")),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2),VLOOKUP($A30,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$I$2),\n\nIF(AND(B30=\"D\",C30=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B30=\"D\",B30=\"Q\"),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D30,2)=\"Mg\", VLOOKUP(A30,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",OR(C30=\"d\",C30=\"f\"))),\n(SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$J$2),\n\nIF(AND(B30=\"D\",C30=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(B30=\"D\", (VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A30,Quantities[],Quantities!$P$2)*VLOOKUP(A30,Quantities[],Quantities!$O$2)\n+VLOOKUP(A30,Quantities[],Quantities!$R$2)*VLOOKUP(A30,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A30,Quantities[],Quantities!$T$2)*VLOOKUP(A30,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF($B30=\"Q\", (SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D30,1)=\"U\",\"-\",VLOOKUP(D30,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$7","v":1100},"B","b","Dz2","1100-B-b-Dz2",{"$f":"IF(D31=\"Comb1\",CONCATENATE(VLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B31=\"B\",C31=\"a\"), \" Scraper Grading\", \"\"),\nIF(C31=\"b\",\"\",\"-\"),\nIF(C31=\"b\",\"\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",VLOOKUP(C31,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C31=\"f\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\",OR($C31=\"b\",$C31=\"f\")),\"\",VLOOKUP($A31,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),IF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\"),VLOOKUP($A31,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",VLOOKUP($A31,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C31=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A31,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A31,\"0\"),2)=\"00\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nIF(C31=\"f\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nVLOOKUP(A31,Quantities[],Quantities!$C$2))\n))))","v":"East In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",OR(C31=\"d\",C31=\"f\")),AND(C31=\"f\",B31=\"D\")),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2),VLOOKUP($A31,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$I$2),\n\nIF(AND(B31=\"D\",C31=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B31=\"D\",B31=\"Q\"),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Mg\", VLOOKUP(A31,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",OR(C31=\"d\",C31=\"f\"))),\n(SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$J$2),\n\nIF(AND(B31=\"D\",C31=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(B31=\"D\", (VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A31,Quantities[],Quantities!$P$2)*VLOOKUP(A31,Quantities[],Quantities!$O$2)\n+VLOOKUP(A31,Quantities[],Quantities!$R$2)*VLOOKUP(A31,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A31,Quantities[],Quantities!$T$2)*VLOOKUP(A31,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF($B31=\"Q\", (SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D31,1)=\"U\",\"-\",VLOOKUP(D31,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$12","v":1300},"B","b","Dz2","1300-B-b-Dz2",{"$f":"IF(D32=\"Comb1\",CONCATENATE(VLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B32=\"B\",C32=\"a\"), \" Scraper Grading\", \"\"),\nIF(C32=\"b\",\"\",\"-\"),\nIF(C32=\"b\",\"\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",VLOOKUP(C32,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C32=\"f\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\",OR($C32=\"b\",$C32=\"f\")),\"\",VLOOKUP($A32,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),IF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\"),VLOOKUP($A32,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",VLOOKUP($A32,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C32=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A32,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A32,\"0\"),2)=\"00\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nIF(C32=\"f\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nVLOOKUP(A32,Quantities[],Quantities!$C$2))\n))))","v":"NRW Waste"},{"$f":"IF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",OR(C32=\"d\",C32=\"f\")),AND(C32=\"f\",B32=\"D\")),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2),VLOOKUP($A32,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$I$2),\n\nIF(AND(B32=\"D\",C32=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B32=\"D\",B32=\"Q\"),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D32,2)=\"Mg\", VLOOKUP(A32,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",OR(C32=\"d\",C32=\"f\"))),\n(SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$J$2),\n\nIF(AND(B32=\"D\",C32=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(B32=\"D\", (VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A32,Quantities[],Quantities!$P$2)*VLOOKUP(A32,Quantities[],Quantities!$O$2)\n+VLOOKUP(A32,Quantities[],Quantities!$R$2)*VLOOKUP(A32,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A32,Quantities[],Quantities!$T$2)*VLOOKUP(A32,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF($B32=\"Q\", (SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D32,1)=\"U\",\"-\",VLOOKUP(D32,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$23","v":1700},"B","b","Dz2","1700-B-b-Dz2",{"$f":"IF(D33=\"Comb1\",CONCATENATE(VLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B33=\"B\",C33=\"a\"), \" Scraper Grading\", \"\"),\nIF(C33=\"b\",\"\",\"-\"),\nIF(C33=\"b\",\"\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",VLOOKUP(C33,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C33=\"f\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\",OR($C33=\"b\",$C33=\"f\")),\"\",VLOOKUP($A33,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),IF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\"),VLOOKUP($A33,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",VLOOKUP($A33,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C33=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A33,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A33,\"0\"),2)=\"00\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nIF(C33=\"f\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nVLOOKUP(A33,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",OR(C33=\"d\",C33=\"f\")),AND(C33=\"f\",B33=\"D\")),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2),VLOOKUP($A33,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$I$2),\n\nIF(AND(B33=\"D\",C33=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B33=\"D\",B33=\"Q\"),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\", VLOOKUP(A33,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",OR(C33=\"d\",C33=\"f\"))),\n(SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$J$2),\n\nIF(AND(B33=\"D\",C33=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(B33=\"D\", (VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A33,Quantities[],Quantities!$P$2)*VLOOKUP(A33,Quantities[],Quantities!$O$2)\n+VLOOKUP(A33,Quantities[],Quantities!$R$2)*VLOOKUP(A33,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A33,Quantities[],Quantities!$T$2)*VLOOKUP(A33,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF($B33=\"Q\", (SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D33,1)=\"U\",\"-\",VLOOKUP(D33,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$45","v":2200},"B","b","Dz2","2200-B-b-Dz2",{"$f":"IF(D34=\"Comb1\",CONCATENATE(VLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B34=\"B\",C34=\"a\"), \" Scraper Grading\", \"\"),\nIF(C34=\"b\",\"\",\"-\"),\nIF(C34=\"b\",\"\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",VLOOKUP(C34,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C34=\"f\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\",OR($C34=\"b\",$C34=\"f\")),\"\",VLOOKUP($A34,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),IF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\"),VLOOKUP($A34,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",VLOOKUP($A34,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C34=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A34,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A34,\"0\"),2)=\"00\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nIF(C34=\"f\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nVLOOKUP(A34,Quantities[],Quantities!$C$2))\n))))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",OR(C34=\"d\",C34=\"f\")),AND(C34=\"f\",B34=\"D\")),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2),VLOOKUP($A34,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$I$2),\n\nIF(AND(B34=\"D\",C34=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B34=\"D\",B34=\"Q\"),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\", VLOOKUP(A34,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",OR(C34=\"d\",C34=\"f\"))),\n(SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$J$2),\n\nIF(AND(B34=\"D\",C34=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(B34=\"D\", (VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A34,Quantities[],Quantities!$P$2)*VLOOKUP(A34,Quantities[],Quantities!$O$2)\n+VLOOKUP(A34,Quantities[],Quantities!$R$2)*VLOOKUP(A34,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A34,Quantities[],Quantities!$T$2)*VLOOKUP(A34,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF($B34=\"Q\", (SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D34,1)=\"U\",\"-\",VLOOKUP(D34,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$24","v":1701},"E","f","Rp1","1701-E-f-Rp1",{"$f":"IF(D35=\"Comb1\",CONCATENATE(VLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B35=\"B\",C35=\"a\"), \" Scraper Grading\", \"\"),\nIF(C35=\"b\",\"\",\"-\"),\nIF(C35=\"b\",\"\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",VLOOKUP(C35,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C35=\"f\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\",OR($C35=\"b\",$C35=\"f\")),\"\",VLOOKUP($A35,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),IF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\"),VLOOKUP($A35,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",VLOOKUP($A35,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"East In-Pit Fill Material"},{"$f":"IF(C35=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A35,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A35,\"0\"),2)=\"00\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nIF(C35=\"f\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nVLOOKUP(A35,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",OR(C35=\"d\",C35=\"f\")),AND(C35=\"f\",B35=\"D\")),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2),VLOOKUP($A35,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$I$2),\n\nIF(AND(B35=\"D\",C35=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B35=\"D\",B35=\"Q\"),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\", VLOOKUP(A35,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",OR(C35=\"d\",C35=\"f\"))),\n(SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$J$2),\n\nIF(AND(B35=\"D\",C35=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(B35=\"D\", (VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A35,Quantities[],Quantities!$P$2)*VLOOKUP(A35,Quantities[],Quantities!$O$2)\n+VLOOKUP(A35,Quantities[],Quantities!$R$2)*VLOOKUP(A35,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A35,Quantities[],Quantities!$T$2)*VLOOKUP(A35,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF($B35=\"Q\", (SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D35,1)=\"U\",\"-\",VLOOKUP(D35,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$25","v":1702},"E","f","Rp1","1702-E-f-Rp1",{"$f":"IF(D36=\"Comb1\",CONCATENATE(VLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B36=\"B\",C36=\"a\"), \" Scraper Grading\", \"\"),\nIF(C36=\"b\",\"\",\"-\"),\nIF(C36=\"b\",\"\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",VLOOKUP(C36,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C36=\"f\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\",OR($C36=\"b\",$C36=\"f\")),\"\",VLOOKUP($A36,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),IF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\"),VLOOKUP($A36,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",VLOOKUP($A36,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road Fill Material"},{"$f":"IF(C36=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A36,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A36,\"0\"),2)=\"00\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nIF(C36=\"f\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nVLOOKUP(A36,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",OR(C36=\"d\",C36=\"f\")),AND(C36=\"f\",B36=\"D\")),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2),VLOOKUP($A36,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$I$2),\n\nIF(AND(B36=\"D\",C36=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B36=\"D\",B36=\"Q\"),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\", VLOOKUP(A36,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",OR(C36=\"d\",C36=\"f\"))),\n(SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$J$2),\n\nIF(AND(B36=\"D\",C36=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(B36=\"D\", (VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A36,Quantities[],Quantities!$P$2)*VLOOKUP(A36,Quantities[],Quantities!$O$2)\n+VLOOKUP(A36,Quantities[],Quantities!$R$2)*VLOOKUP(A36,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A36,Quantities[],Quantities!$T$2)*VLOOKUP(A36,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF($B36=\"Q\", (SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D36,1)=\"U\",\"-\",VLOOKUP(D36,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$26","v":1703},"E","f","Rp1","1703-E-f-Rp1",{"$f":"IF(D37=\"Comb1\",CONCATENATE(VLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B37=\"B\",C37=\"a\"), \" Scraper Grading\", \"\"),\nIF(C37=\"b\",\"\",\"-\"),\nIF(C37=\"b\",\"\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",VLOOKUP(C37,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C37=\"f\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\",OR($C37=\"b\",$C37=\"f\")),\"\",VLOOKUP($A37,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),IF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\"),VLOOKUP($A37,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",VLOOKUP($A37,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"IF(C37=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A37,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A37,\"0\"),2)=\"00\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nIF(C37=\"f\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nVLOOKUP(A37,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",OR(C37=\"d\",C37=\"f\")),AND(C37=\"f\",B37=\"D\")),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2),VLOOKUP($A37,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$I$2),\n\nIF(AND(B37=\"D\",C37=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B37=\"D\",B37=\"Q\"),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\", VLOOKUP(A37,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",OR(C37=\"d\",C37=\"f\"))),\n(SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$J$2),\n\nIF(AND(B37=\"D\",C37=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(B37=\"D\", (VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A37,Quantities[],Quantities!$P$2)*VLOOKUP(A37,Quantities[],Quantities!$O$2)\n+VLOOKUP(A37,Quantities[],Quantities!$R$2)*VLOOKUP(A37,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A37,Quantities[],Quantities!$T$2)*VLOOKUP(A37,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF($B37=\"Q\", (SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D37,1)=\"U\",\"-\",VLOOKUP(D37,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$4","v":1000},"C","b",{"$f":"B8","v":"Sh1"},"1000-C-b-Sh1",{"$f":"IF(D38=\"Comb1\",CONCATENATE(VLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B38=\"B\",C38=\"a\"), \" Scraper Grading\", \"\"),\nIF(C38=\"b\",\"\",\"-\"),\nIF(C38=\"b\",\"\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",VLOOKUP(C38,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C38=\"f\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\",OR($C38=\"b\",$C38=\"f\")),\"\",VLOOKUP($A38,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),IF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\"),VLOOKUP($A38,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",VLOOKUP($A38,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C38=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A38,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A38,\"0\"),2)=\"00\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nIF(C38=\"f\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nVLOOKUP(A38,Quantities[],Quantities!$C$2))\n))))","v":"West In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",OR(C38=\"d\",C38=\"f\")),AND(C38=\"f\",B38=\"D\")),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2),VLOOKUP($A38,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$I$2),\n\nIF(AND(B38=\"D\",C38=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B38=\"D\",B38=\"Q\"),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D38,2)=\"Mg\", VLOOKUP(A38,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",OR(C38=\"d\",C38=\"f\"))),\n(SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$J$2),\n\nIF(AND(B38=\"D\",C38=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(B38=\"D\", (VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A38,Quantities[],Quantities!$P$2)*VLOOKUP(A38,Quantities[],Quantities!$O$2)\n+VLOOKUP(A38,Quantities[],Quantities!$R$2)*VLOOKUP(A38,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A38,Quantities[],Quantities!$T$2)*VLOOKUP(A38,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF($B38=\"Q\", (SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D38,1)=\"U\",\"-\",VLOOKUP(D38,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$7","v":1100},"C","b",{"$f":"B8","v":"Sh1"},"1100-C-b-Sh1",{"$f":"IF(D39=\"Comb1\",CONCATENATE(VLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B39=\"B\",C39=\"a\"), \" Scraper Grading\", \"\"),\nIF(C39=\"b\",\"\",\"-\"),\nIF(C39=\"b\",\"\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",VLOOKUP(C39,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C39=\"f\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\",OR($C39=\"b\",$C39=\"f\")),\"\",VLOOKUP($A39,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),IF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\"),VLOOKUP($A39,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",VLOOKUP($A39,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C39=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A39,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A39,\"0\"),2)=\"00\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nIF(C39=\"f\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nVLOOKUP(A39,Quantities[],Quantities!$C$2))\n))))","v":"East In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",OR(C39=\"d\",C39=\"f\")),AND(C39=\"f\",B39=\"D\")),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2),VLOOKUP($A39,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$I$2),\n\nIF(AND(B39=\"D\",C39=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B39=\"D\",B39=\"Q\"),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D39,2)=\"Mg\", VLOOKUP(A39,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",OR(C39=\"d\",C39=\"f\"))),\n(SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$J$2),\n\nIF(AND(B39=\"D\",C39=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(B39=\"D\", (VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A39,Quantities[],Quantities!$P$2)*VLOOKUP(A39,Quantities[],Quantities!$O$2)\n+VLOOKUP(A39,Quantities[],Quantities!$R$2)*VLOOKUP(A39,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A39,Quantities[],Quantities!$T$2)*VLOOKUP(A39,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF($B39=\"Q\", (SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D39,1)=\"U\",\"-\",VLOOKUP(D39,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$12","v":1300},"C","b",{"$f":"B8","v":"Sh1"},"1300-C-b-Sh1",{"$f":"IF(D40=\"Comb1\",CONCATENATE(VLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B40=\"B\",C40=\"a\"), \" Scraper Grading\", \"\"),\nIF(C40=\"b\",\"\",\"-\"),\nIF(C40=\"b\",\"\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",VLOOKUP(C40,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C40=\"f\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\",OR($C40=\"b\",$C40=\"f\")),\"\",VLOOKUP($A40,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),IF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\"),VLOOKUP($A40,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",VLOOKUP($A40,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C40=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A40,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A40,\"0\"),2)=\"00\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nIF(C40=\"f\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nVLOOKUP(A40,Quantities[],Quantities!$C$2))\n))))","v":"NRW Waste"},{"$f":"IF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",OR(C40=\"d\",C40=\"f\")),AND(C40=\"f\",B40=\"D\")),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2),VLOOKUP($A40,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$I$2),\n\nIF(AND(B40=\"D\",C40=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B40=\"D\",B40=\"Q\"),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D40,2)=\"Mg\", VLOOKUP(A40,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",OR(C40=\"d\",C40=\"f\"))),\n(SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$J$2),\n\nIF(AND(B40=\"D\",C40=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(B40=\"D\", (VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A40,Quantities[],Quantities!$P$2)*VLOOKUP(A40,Quantities[],Quantities!$O$2)\n+VLOOKUP(A40,Quantities[],Quantities!$R$2)*VLOOKUP(A40,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A40,Quantities[],Quantities!$T$2)*VLOOKUP(A40,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF($B40=\"Q\", (SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D40,1)=\"U\",\"-\",VLOOKUP(D40,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$23","v":1700},"C","b",{"$f":"B8","v":"Sh1"},"1700-C-b-Sh1",{"$f":"IF(D41=\"Comb1\",CONCATENATE(VLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B41=\"B\",C41=\"a\"), \" Scraper Grading\", \"\"),\nIF(C41=\"b\",\"\",\"-\"),\nIF(C41=\"b\",\"\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",VLOOKUP(C41,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C41=\"f\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\",OR($C41=\"b\",$C41=\"f\")),\"\",VLOOKUP($A41,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),IF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\"),VLOOKUP($A41,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",VLOOKUP($A41,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C41=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A41,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A41,\"0\"),2)=\"00\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nIF(C41=\"f\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nVLOOKUP(A41,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",OR(C41=\"d\",C41=\"f\")),AND(C41=\"f\",B41=\"D\")),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2),VLOOKUP($A41,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$I$2),\n\nIF(AND(B41=\"D\",C41=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B41=\"D\",B41=\"Q\"),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\", VLOOKUP(A41,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",OR(C41=\"d\",C41=\"f\"))),\n(SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$J$2),\n\nIF(AND(B41=\"D\",C41=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(B41=\"D\", (VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A41,Quantities[],Quantities!$P$2)*VLOOKUP(A41,Quantities[],Quantities!$O$2)\n+VLOOKUP(A41,Quantities[],Quantities!$R$2)*VLOOKUP(A41,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A41,Quantities[],Quantities!$T$2)*VLOOKUP(A41,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF($B41=\"Q\", (SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D41,1)=\"U\",\"-\",VLOOKUP(D41,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$45","v":2200},"C","b",{"$f":"B8","v":"Sh1"},"2200-C-b-Sh1",{"$f":"IF(D42=\"Comb1\",CONCATENATE(VLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B42=\"B\",C42=\"a\"), \" Scraper Grading\", \"\"),\nIF(C42=\"b\",\"\",\"-\"),\nIF(C42=\"b\",\"\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",VLOOKUP(C42,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C42=\"f\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\",OR($C42=\"b\",$C42=\"f\")),\"\",VLOOKUP($A42,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),IF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\"),VLOOKUP($A42,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",VLOOKUP($A42,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C42=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A42,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A42,\"0\"),2)=\"00\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nIF(C42=\"f\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nVLOOKUP(A42,Quantities[],Quantities!$C$2))\n))))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",OR(C42=\"d\",C42=\"f\")),AND(C42=\"f\",B42=\"D\")),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2),VLOOKUP($A42,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$I$2),\n\nIF(AND(B42=\"D\",C42=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B42=\"D\",B42=\"Q\"),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\", VLOOKUP(A42,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",OR(C42=\"d\",C42=\"f\"))),\n(SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$J$2),\n\nIF(AND(B42=\"D\",C42=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(B42=\"D\", (VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A42,Quantities[],Quantities!$P$2)*VLOOKUP(A42,Quantities[],Quantities!$O$2)\n+VLOOKUP(A42,Quantities[],Quantities!$R$2)*VLOOKUP(A42,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A42,Quantities[],Quantities!$T$2)*VLOOKUP(A42,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF($B42=\"Q\", (SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D42,1)=\"U\",\"-\",VLOOKUP(D42,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$24","v":1701},"B","f","Dz3","1701-B-f-Dz3",{"$f":"IF(D43=\"Comb1\",CONCATENATE(VLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B43=\"B\",C43=\"a\"), \" Scraper Grading\", \"\"),\nIF(C43=\"b\",\"\",\"-\"),\nIF(C43=\"b\",\"\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",VLOOKUP(C43,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C43=\"f\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\",OR($C43=\"b\",$C43=\"f\")),\"\",VLOOKUP($A43,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),IF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\"),VLOOKUP($A43,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",VLOOKUP($A43,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"East In-Pit Fill Material"},{"$f":"IF(C43=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A43,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A43,\"0\"),2)=\"00\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nIF(C43=\"f\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nVLOOKUP(A43,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",OR(C43=\"d\",C43=\"f\")),AND(C43=\"f\",B43=\"D\")),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2),VLOOKUP($A43,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$I$2),\n\nIF(AND(B43=\"D\",C43=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B43=\"D\",B43=\"Q\"),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\", VLOOKUP(A43,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",OR(C43=\"d\",C43=\"f\"))),\n(SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$J$2),\n\nIF(AND(B43=\"D\",C43=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(B43=\"D\", (VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A43,Quantities[],Quantities!$P$2)*VLOOKUP(A43,Quantities[],Quantities!$O$2)\n+VLOOKUP(A43,Quantities[],Quantities!$R$2)*VLOOKUP(A43,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A43,Quantities[],Quantities!$T$2)*VLOOKUP(A43,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF($B43=\"Q\", (SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D43,1)=\"U\",\"-\",VLOOKUP(D43,Equipment[],Equipment!$B$2))","v":"Cat D9T, SU Blade"}]
[{"$f":"Quantities!$A$25","v":1702},"B","f","Dz3","1702-B-f-Dz3",{"$f":"IF(D44=\"Comb1\",CONCATENATE(VLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B44=\"B\",C44=\"a\"), \" Scraper Grading\", \"\"),\nIF(C44=\"b\",\"\",\"-\"),\nIF(C44=\"b\",\"\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",VLOOKUP(C44,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C44=\"f\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\",OR($C44=\"b\",$C44=\"f\")),\"\",VLOOKUP($A44,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),IF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\"),VLOOKUP($A44,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",VLOOKUP($A44,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road Fill Material"},{"$f":"IF(C44=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A44,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A44,\"0\"),2)=\"00\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nIF(C44=\"f\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nVLOOKUP(A44,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",OR(C44=\"d\",C44=\"f\")),AND(C44=\"f\",B44=\"D\")),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2),VLOOKUP($A44,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$I$2),\n\nIF(AND(B44=\"D\",C44=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B44=\"D\",B44=\"Q\"),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\", VLOOKUP(A44,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",OR(C44=\"d\",C44=\"f\"))),\n(SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$J$2),\n\nIF(AND(B44=\"D\",C44=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(B44=\"D\", (VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A44,Quantities[],Quantities!$P$2)*VLOOKUP(A44,Quantities[],Quantities!$O$2)\n+VLOOKUP(A44,Quantities[],Quantities!$R$2)*VLOOKUP(A44,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A44,Quantities[],Quantities!$T$2)*VLOOKUP(A44,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF($B44=\"Q\", (SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D44,1)=\"U\",\"-\",VLOOKUP(D44,Equipment[],Equipment!$B$2))","v":"Cat D9T, SU Blade"}]
[{"$f":"Quantities!$A$26","v":1703},"B","f","Dz3","1703-B-f-Dz3",{"$f":"IF(D45=\"Comb1\",CONCATENATE(VLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B45=\"B\",C45=\"a\"), \" Scraper Grading\", \"\"),\nIF(C45=\"b\",\"\",\"-\"),\nIF(C45=\"b\",\"\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",VLOOKUP(C45,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C45=\"f\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\",OR($C45=\"b\",$C45=\"f\")),\"\",VLOOKUP($A45,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),IF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\"),VLOOKUP($A45,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",VLOOKUP($A45,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"IF(C45=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A45,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A45,\"0\"),2)=\"00\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nIF(C45=\"f\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nVLOOKUP(A45,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",OR(C45=\"d\",C45=\"f\")),AND(C45=\"f\",B45=\"D\")),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2),VLOOKUP($A45,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$I$2),\n\nIF(AND(B45=\"D\",C45=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B45=\"D\",B45=\"Q\"),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\", VLOOKUP(A45,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",OR(C45=\"d\",C45=\"f\"))),\n(SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$J$2),\n\nIF(AND(B45=\"D\",C45=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(B45=\"D\", (VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A45,Quantities[],Quantities!$P$2)*VLOOKUP(A45,Quantities[],Quantities!$O$2)\n+VLOOKUP(A45,Quantities[],Quantities!$R$2)*VLOOKUP(A45,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A45,Quantities[],Quantities!$T$2)*VLOOKUP(A45,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF($B45=\"Q\", (SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D45,1)=\"U\",\"-\",VLOOKUP(D45,Equipment[],Equipment!$B$2))","v":"Cat D9T, SU Blade"}]
[{"$f":"Quantities!$A$4","v":1000},"D","b",{"$f":"$B$7","v":"Tk4"},"1000-D-b-Tk4",{"$f":"IF(D46=\"Comb1\",CONCATENATE(VLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B46=\"B\",C46=\"a\"), \" Scraper Grading\", \"\"),\nIF(C46=\"b\",\"\",\"-\"),\nIF(C46=\"b\",\"\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",VLOOKUP(C46,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C46=\"f\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\",OR($C46=\"b\",$C46=\"f\")),\"\",VLOOKUP($A46,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),IF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\"),VLOOKUP($A46,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",VLOOKUP($A46,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C46=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A46,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A46,\"0\"),2)=\"00\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nIF(C46=\"f\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nVLOOKUP(A46,Quantities[],Quantities!$C$2))\n))))","v":"West In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",OR(C46=\"d\",C46=\"f\")),AND(C46=\"f\",B46=\"D\")),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2),VLOOKUP($A46,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$I$2),\n\nIF(AND(B46=\"D\",C46=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B46=\"D\",B46=\"Q\"),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$G$2)\n))))","v":3875},{"$f":"IF(LEFT(D46,2)=\"Mg\", VLOOKUP(A46,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",OR(C46=\"d\",C46=\"f\"))),\n(SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$J$2),\n\nIF(AND(B46=\"D\",C46=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(B46=\"D\", (VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A46,Quantities[],Quantities!$P$2)*VLOOKUP(A46,Quantities[],Quantities!$O$2)\n+VLOOKUP(A46,Quantities[],Quantities!$R$2)*VLOOKUP(A46,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A46,Quantities[],Quantities!$T$2)*VLOOKUP(A46,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF($B46=\"Q\", (SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$H$2)\n))))))","v":6.1290322580645158E-2},{"$f":"IF(LEFT(D46,1)=\"U\",\"-\",VLOOKUP(D46,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$7","v":1100},"D","b",{"$f":"$B$7","v":"Tk4"},"1100-D-b-Tk4",{"$f":"IF(D47=\"Comb1\",CONCATENATE(VLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B47=\"B\",C47=\"a\"), \" Scraper Grading\", \"\"),\nIF(C47=\"b\",\"\",\"-\"),\nIF(C47=\"b\",\"\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",VLOOKUP(C47,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C47=\"f\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\",OR($C47=\"b\",$C47=\"f\")),\"\",VLOOKUP($A47,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),IF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\"),VLOOKUP($A47,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",VLOOKUP($A47,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C47=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A47,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A47,\"0\"),2)=\"00\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nIF(C47=\"f\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nVLOOKUP(A47,Quantities[],Quantities!$C$2))\n))))","v":"East In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",OR(C47=\"d\",C47=\"f\")),AND(C47=\"f\",B47=\"D\")),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2),VLOOKUP($A47,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$I$2),\n\nIF(AND(B47=\"D\",C47=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B47=\"D\",B47=\"Q\"),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$G$2)\n))))","v":6700},{"$f":"IF(LEFT(D47,2)=\"Mg\", VLOOKUP(A47,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",OR(C47=\"d\",C47=\"f\"))),\n(SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$J$2),\n\nIF(AND(B47=\"D\",C47=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(B47=\"D\", (VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A47,Quantities[],Quantities!$P$2)*VLOOKUP(A47,Quantities[],Quantities!$O$2)\n+VLOOKUP(A47,Quantities[],Quantities!$R$2)*VLOOKUP(A47,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A47,Quantities[],Quantities!$T$2)*VLOOKUP(A47,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF($B47=\"Q\", (SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$H$2)\n))))))","v":-6.2211864406779664E-2},{"$f":"IF(LEFT(D47,1)=\"U\",\"-\",VLOOKUP(D47,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$12","v":1300},"D","b","Tk4","1300-D-b-Tk4",{"$f":"IF(D48=\"Comb1\",CONCATENATE(VLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B48=\"B\",C48=\"a\"), \" Scraper Grading\", \"\"),\nIF(C48=\"b\",\"\",\"-\"),\nIF(C48=\"b\",\"\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",VLOOKUP(C48,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C48=\"f\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\",OR($C48=\"b\",$C48=\"f\")),\"\",VLOOKUP($A48,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),IF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\"),VLOOKUP($A48,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",VLOOKUP($A48,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C48=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A48,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A48,\"0\"),2)=\"00\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nIF(C48=\"f\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nVLOOKUP(A48,Quantities[],Quantities!$C$2))\n))))","v":"NRW Waste"},{"$f":"IF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",OR(C48=\"d\",C48=\"f\")),AND(C48=\"f\",B48=\"D\")),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2),VLOOKUP($A48,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$I$2),\n\nIF(AND(B48=\"D\",C48=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B48=\"D\",B48=\"Q\"),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$G$2)\n))))","v":3025},{"$f":"IF(LEFT(D48,2)=\"Mg\", VLOOKUP(A48,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",OR(C48=\"d\",C48=\"f\"))),\n(SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$J$2),\n\nIF(AND(B48=\"D\",C48=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(B48=\"D\", (VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A48,Quantities[],Quantities!$P$2)*VLOOKUP(A48,Quantities[],Quantities!$O$2)\n+VLOOKUP(A48,Quantities[],Quantities!$R$2)*VLOOKUP(A48,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A48,Quantities[],Quantities!$T$2)*VLOOKUP(A48,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF($B48=\"Q\", (SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$H$2)\n))))))","v":-4.0196078431372552E-2},{"$f":"IF(LEFT(D48,1)=\"U\",\"-\",VLOOKUP(D48,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$23","v":1700},"D","b","Tk4","1700-D-b-Tk4",{"$f":"IF(D49=\"Comb1\",CONCATENATE(VLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B49=\"B\",C49=\"a\"), \" Scraper Grading\", \"\"),\nIF(C49=\"b\",\"\",\"-\"),\nIF(C49=\"b\",\"\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",VLOOKUP(C49,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C49=\"f\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\",OR($C49=\"b\",$C49=\"f\")),\"\",VLOOKUP($A49,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),IF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\"),VLOOKUP($A49,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",VLOOKUP($A49,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C49=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A49,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A49,\"0\"),2)=\"00\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nIF(C49=\"f\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nVLOOKUP(A49,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",OR(C49=\"d\",C49=\"f\")),AND(C49=\"f\",B49=\"D\")),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2),VLOOKUP($A49,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$I$2),\n\nIF(AND(B49=\"D\",C49=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B49=\"D\",B49=\"Q\"),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$G$2)\n))))","v":3025},{"$f":"IF(LEFT(D49,2)=\"Mg\", VLOOKUP(A49,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",OR(C49=\"d\",C49=\"f\"))),\n(SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$J$2),\n\nIF(AND(B49=\"D\",C49=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(B49=\"D\", (VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A49,Quantities[],Quantities!$P$2)*VLOOKUP(A49,Quantities[],Quantities!$O$2)\n+VLOOKUP(A49,Quantities[],Quantities!$R$2)*VLOOKUP(A49,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A49,Quantities[],Quantities!$T$2)*VLOOKUP(A49,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF($B49=\"Q\", (SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$H$2)\n))))))","v":-4.0196078431372552E-2},{"$f":"IF(LEFT(D49,1)=\"U\",\"-\",VLOOKUP(D49,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$45","v":2200},"D","b","Tk4","2200-D-b-Tk4",{"$f":"IF(D50=\"Comb1\",CONCATENATE(VLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B50=\"B\",C50=\"a\"), \" Scraper Grading\", \"\"),\nIF(C50=\"b\",\"\",\"-\"),\nIF(C50=\"b\",\"\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",VLOOKUP(C50,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C50=\"f\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\",OR($C50=\"b\",$C50=\"f\")),\"\",VLOOKUP($A50,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),IF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\"),VLOOKUP($A50,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",VLOOKUP($A50,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C50=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A50,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A50,\"0\"),2)=\"00\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nIF(C50=\"f\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nVLOOKUP(A50,Quantities[],Quantities!$C$2))\n))))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",OR(C50=\"d\",C50=\"f\")),AND(C50=\"f\",B50=\"D\")),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2),VLOOKUP($A50,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$I$2),\n\nIF(AND(B50=\"D\",C50=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B50=\"D\",B50=\"Q\"),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$G$2)\n))))","v":3025},{"$f":"IF(LEFT(D50,2)=\"Mg\", VLOOKUP(A50,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",OR(C50=\"d\",C50=\"f\"))),\n(SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$J$2),\n\nIF(AND(B50=\"D\",C50=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(B50=\"D\", (VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A50,Quantities[],Quantities!$P$2)*VLOOKUP(A50,Quantities[],Quantities!$O$2)\n+VLOOKUP(A50,Quantities[],Quantities!$R$2)*VLOOKUP(A50,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A50,Quantities[],Quantities!$T$2)*VLOOKUP(A50,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF($B50=\"Q\", (SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$H$2)\n))))))","v":-4.0196078431372552E-2},{"$f":"IF(LEFT(D50,1)=\"U\",\"-\",VLOOKUP(D50,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$24","v":1701},"A","f","Sc2","1701-A-f-Sc2",{"$f":"IF(D51=\"Comb1\",CONCATENATE(VLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B51=\"B\",C51=\"a\"), \" Scraper Grading\", \"\"),\nIF(C51=\"b\",\"\",\"-\"),\nIF(C51=\"b\",\"\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",VLOOKUP(C51,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C51=\"f\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\",OR($C51=\"b\",$C51=\"f\")),\"\",VLOOKUP($A51,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),IF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\"),VLOOKUP($A51,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",VLOOKUP($A51,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"East In-Pit Fill Material"},{"$f":"IF(C51=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A51,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A51,\"0\"),2)=\"00\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nIF(C51=\"f\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nVLOOKUP(A51,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",OR(C51=\"d\",C51=\"f\")),AND(C51=\"f\",B51=\"D\")),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2),VLOOKUP($A51,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$I$2),\n\nIF(AND(B51=\"D\",C51=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B51=\"D\",B51=\"Q\"),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$G$2)\n))))","v":763},{"$f":"IF(LEFT(D51,2)=\"Mg\", VLOOKUP(A51,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",OR(C51=\"d\",C51=\"f\"))),\n(SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$J$2),\n\nIF(AND(B51=\"D\",C51=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(B51=\"D\", (VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A51,Quantities[],Quantities!$P$2)*VLOOKUP(A51,Quantities[],Quantities!$O$2)\n+VLOOKUP(A51,Quantities[],Quantities!$R$2)*VLOOKUP(A51,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A51,Quantities[],Quantities!$T$2)*VLOOKUP(A51,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF($B51=\"Q\", (SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$H$2)\n))))))","v":8.7076245085190046E-2},{"$f":"IF(LEFT(D51,1)=\"U\",\"-\",VLOOKUP(D51,Equipment[],Equipment!$B$2))","v":"Cat 657G"}]
[{"$f":"Quantities!$A$25","v":1702},"A","f","Sc2","1702-A-f-Sc2",{"$f":"IF(D52=\"Comb1\",CONCATENATE(VLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B52=\"B\",C52=\"a\"), \" Scraper Grading\", \"\"),\nIF(C52=\"b\",\"\",\"-\"),\nIF(C52=\"b\",\"\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",VLOOKUP(C52,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C52=\"f\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\",OR($C52=\"b\",$C52=\"f\")),\"\",VLOOKUP($A52,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),IF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\"),VLOOKUP($A52,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",VLOOKUP($A52,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road Fill Material"},{"$f":"IF(C52=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A52,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A52,\"0\"),2)=\"00\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nIF(C52=\"f\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nVLOOKUP(A52,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",OR(C52=\"d\",C52=\"f\")),AND(C52=\"f\",B52=\"D\")),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2),VLOOKUP($A52,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$I$2),\n\nIF(AND(B52=\"D\",C52=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B52=\"D\",B52=\"Q\"),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$G$2)\n))))","v":736},{"$f":"IF(LEFT(D52,2)=\"Mg\", VLOOKUP(A52,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",OR(C52=\"d\",C52=\"f\"))),\n(SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$J$2),\n\nIF(AND(B52=\"D\",C52=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(B52=\"D\", (VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A52,Quantities[],Quantities!$P$2)*VLOOKUP(A52,Quantities[],Quantities!$O$2)\n+VLOOKUP(A52,Quantities[],Quantities!$R$2)*VLOOKUP(A52,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A52,Quantities[],Quantities!$T$2)*VLOOKUP(A52,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF($B52=\"Q\", (SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$H$2)\n))))))","v":-3.2554347826086388E-4},{"$f":"IF(LEFT(D52,1)=\"U\",\"-\",VLOOKUP(D52,Equipment[],Equipment!$B$2))","v":"Cat 657G"}]
[{"$f":"Quantities!$A$26","v":1703},"A","f","Sc2","1703-A-f-Sc2",{"$f":"IF(D53=\"Comb1\",CONCATENATE(VLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B53=\"B\",C53=\"a\"), \" Scraper Grading\", \"\"),\nIF(C53=\"b\",\"\",\"-\"),\nIF(C53=\"b\",\"\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",VLOOKUP(C53,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C53=\"f\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\",OR($C53=\"b\",$C53=\"f\")),\"\",VLOOKUP($A53,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),IF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\"),VLOOKUP($A53,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",VLOOKUP($A53,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"IF(C53=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A53,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A53,\"0\"),2)=\"00\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nIF(C53=\"f\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nVLOOKUP(A53,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",OR(C53=\"d\",C53=\"f\")),AND(C53=\"f\",B53=\"D\")),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2),VLOOKUP($A53,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$I$2),\n\nIF(AND(B53=\"D\",C53=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B53=\"D\",B53=\"Q\"),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$G$2)\n))))","v":329},{"$f":"IF(LEFT(D53,2)=\"Mg\", VLOOKUP(A53,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",OR(C53=\"d\",C53=\"f\"))),\n(SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$J$2),\n\nIF(AND(B53=\"D\",C53=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(B53=\"D\", (VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A53,Quantities[],Quantities!$P$2)*VLOOKUP(A53,Quantities[],Quantities!$O$2)\n+VLOOKUP(A53,Quantities[],Quantities!$R$2)*VLOOKUP(A53,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A53,Quantities[],Quantities!$T$2)*VLOOKUP(A53,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF($B53=\"Q\", (SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$H$2)\n))))))","v":-0.20040000000000002},{"$f":"IF(LEFT(D53,1)=\"U\",\"-\",VLOOKUP(D53,Equipment[],Equipment!$B$2))","v":"Cat 657G"}]
[{"$f":"Quantities!$A$4","v":1000},"A","d","Mg1","1000-A-d-Mg1",{"$f":"IF(D54=\"Comb1\",CONCATENATE(VLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B54=\"B\",C54=\"a\"), \" Scraper Grading\", \"\"),\nIF(C54=\"b\",\"\",\"-\"),\nIF(C54=\"b\",\"\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",VLOOKUP(C54,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"IF(C54=\"f\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\",OR($C54=\"b\",$C54=\"f\")),\"\",VLOOKUP($A54,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),IF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\"),VLOOKUP($A54,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",VLOOKUP($A54,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" West In-Pit Waste"},{"$f":"IF(C54=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A54,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A54,\"0\"),2)=\"00\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nIF(C54=\"f\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nVLOOKUP(A54,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",OR(C54=\"d\",C54=\"f\")),AND(C54=\"f\",B54=\"D\")),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2),VLOOKUP($A54,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$I$2),\n\nIF(AND(B54=\"D\",C54=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B54=\"D\",B54=\"Q\"),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D54,2)=\"Mg\", VLOOKUP(A54,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",OR(C54=\"d\",C54=\"f\"))),\n(SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$J$2),\n\nIF(AND(B54=\"D\",C54=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(B54=\"D\", (VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A54,Quantities[],Quantities!$P$2)*VLOOKUP(A54,Quantities[],Quantities!$O$2)\n+VLOOKUP(A54,Quantities[],Quantities!$R$2)*VLOOKUP(A54,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A54,Quantities[],Quantities!$T$2)*VLOOKUP(A54,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF($B54=\"Q\", (SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D54,1)=\"U\",\"-\",VLOOKUP(D54,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$7","v":1100},"A","d","Mg1","1100-A-d-Mg1",{"$f":"IF(D55=\"Comb1\",CONCATENATE(VLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B55=\"B\",C55=\"a\"), \" Scraper Grading\", \"\"),\nIF(C55=\"b\",\"\",\"-\"),\nIF(C55=\"b\",\"\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",VLOOKUP(C55,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"IF(C55=\"f\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\",OR($C55=\"b\",$C55=\"f\")),\"\",VLOOKUP($A55,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),IF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\"),VLOOKUP($A55,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",VLOOKUP($A55,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" East In-Pit Waste"},{"$f":"IF(C55=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A55,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A55,\"0\"),2)=\"00\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nIF(C55=\"f\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nVLOOKUP(A55,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",OR(C55=\"d\",C55=\"f\")),AND(C55=\"f\",B55=\"D\")),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2),VLOOKUP($A55,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$I$2),\n\nIF(AND(B55=\"D\",C55=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B55=\"D\",B55=\"Q\"),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D55,2)=\"Mg\", VLOOKUP(A55,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",OR(C55=\"d\",C55=\"f\"))),\n(SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$J$2),\n\nIF(AND(B55=\"D\",C55=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(B55=\"D\", (VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A55,Quantities[],Quantities!$P$2)*VLOOKUP(A55,Quantities[],Quantities!$O$2)\n+VLOOKUP(A55,Quantities[],Quantities!$R$2)*VLOOKUP(A55,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A55,Quantities[],Quantities!$T$2)*VLOOKUP(A55,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF($B55=\"Q\", (SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D55,1)=\"U\",\"-\",VLOOKUP(D55,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$12","v":1300},"A","d","Mg1","1300-A-d-Mg1",{"$f":"IF(D56=\"Comb1\",CONCATENATE(VLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B56=\"B\",C56=\"a\"), \" Scraper Grading\", \"\"),\nIF(C56=\"b\",\"\",\"-\"),\nIF(C56=\"b\",\"\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",VLOOKUP(C56,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"IF(C56=\"f\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\",OR($C56=\"b\",$C56=\"f\")),\"\",VLOOKUP($A56,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),IF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\"),VLOOKUP($A56,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",VLOOKUP($A56,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" NRW Waste"},{"$f":"IF(C56=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A56,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A56,\"0\"),2)=\"00\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nIF(C56=\"f\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nVLOOKUP(A56,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",OR(C56=\"d\",C56=\"f\")),AND(C56=\"f\",B56=\"D\")),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2),VLOOKUP($A56,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$I$2),\n\nIF(AND(B56=\"D\",C56=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B56=\"D\",B56=\"Q\"),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D56,2)=\"Mg\", VLOOKUP(A56,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",OR(C56=\"d\",C56=\"f\"))),\n(SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$J$2),\n\nIF(AND(B56=\"D\",C56=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(B56=\"D\", (VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A56,Quantities[],Quantities!$P$2)*VLOOKUP(A56,Quantities[],Quantities!$O$2)\n+VLOOKUP(A56,Quantities[],Quantities!$R$2)*VLOOKUP(A56,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A56,Quantities[],Quantities!$T$2)*VLOOKUP(A56,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF($B56=\"Q\", (SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D56,1)=\"U\",\"-\",VLOOKUP(D56,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$23","v":1700},"A","d","Mg1","1700-A-d-Mg1",{"$f":"IF(D57=\"Comb1\",CONCATENATE(VLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B57=\"B\",C57=\"a\"), \" Scraper Grading\", \"\"),\nIF(C57=\"b\",\"\",\"-\"),\nIF(C57=\"b\",\"\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",VLOOKUP(C57,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Diversion-Placed Cover"},{"$f":"IF(C57=\"f\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\",OR($C57=\"b\",$C57=\"f\")),\"\",VLOOKUP($A57,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),IF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\"),VLOOKUP($A57,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",VLOOKUP($A57,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Deadman Diversion"},{"$f":"IF(C57=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A57,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A57,\"0\"),2)=\"00\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nIF(C57=\"f\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nVLOOKUP(A57,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",OR(C57=\"d\",C57=\"f\")),AND(C57=\"f\",B57=\"D\")),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2),VLOOKUP($A57,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$I$2),\n\nIF(AND(B57=\"D\",C57=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B57=\"D\",B57=\"Q\"),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\", VLOOKUP(A57,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",OR(C57=\"d\",C57=\"f\"))),\n(SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$J$2),\n\nIF(AND(B57=\"D\",C57=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(B57=\"D\", (VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A57,Quantities[],Quantities!$P$2)*VLOOKUP(A57,Quantities[],Quantities!$O$2)\n+VLOOKUP(A57,Quantities[],Quantities!$R$2)*VLOOKUP(A57,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A57,Quantities[],Quantities!$T$2)*VLOOKUP(A57,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF($B57=\"Q\", (SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D57,1)=\"U\",\"-\",VLOOKUP(D57,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$45","v":2200},"A","d","Mg1","2200-A-d-Mg1",{"$f":"IF(D58=\"Comb1\",CONCATENATE(VLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B58=\"B\",C58=\"a\"), \" Scraper Grading\", \"\"),\nIF(C58=\"b\",\"\",\"-\"),\nIF(C58=\"b\",\"\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",VLOOKUP(C58,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"IF(C58=\"f\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\",OR($C58=\"b\",$C58=\"f\")),\"\",VLOOKUP($A58,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),IF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\"),VLOOKUP($A58,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",VLOOKUP($A58,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(C58=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A58,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A58,\"0\"),2)=\"00\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nIF(C58=\"f\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nVLOOKUP(A58,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",OR(C58=\"d\",C58=\"f\")),AND(C58=\"f\",B58=\"D\")),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2),VLOOKUP($A58,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$I$2),\n\nIF(AND(B58=\"D\",C58=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B58=\"D\",B58=\"Q\"),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\", VLOOKUP(A58,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",OR(C58=\"d\",C58=\"f\"))),\n(SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$J$2),\n\nIF(AND(B58=\"D\",C58=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(B58=\"D\", (VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A58,Quantities[],Quantities!$P$2)*VLOOKUP(A58,Quantities[],Quantities!$O$2)\n+VLOOKUP(A58,Quantities[],Quantities!$R$2)*VLOOKUP(A58,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A58,Quantities[],Quantities!$T$2)*VLOOKUP(A58,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF($B58=\"Q\", (SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D58,1)=\"U\",\"-\",VLOOKUP(D58,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$4","v":1000},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1000-J-e-U2a",{"$f":"IF(D59=\"Comb1\",CONCATENATE(VLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B59=\"B\",C59=\"a\"), \" Scraper Grading\", \"\"),\nIF(C59=\"b\",\"\",\"-\"),\nIF(C59=\"b\",\"\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",VLOOKUP(C59,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C59=\"f\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\",OR($C59=\"b\",$C59=\"f\")),\"\",VLOOKUP($A59,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),IF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\"),VLOOKUP($A59,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",VLOOKUP($A59,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" West In-Pit Waste"},{"$f":"IF(C59=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A59,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A59,\"0\"),2)=\"00\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nIF(C59=\"f\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nVLOOKUP(A59,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",OR(C59=\"d\",C59=\"f\")),AND(C59=\"f\",B59=\"D\")),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2),VLOOKUP($A59,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$I$2),\n\nIF(AND(B59=\"D\",C59=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B59=\"D\",B59=\"Q\"),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Mg\", VLOOKUP(A59,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",OR(C59=\"d\",C59=\"f\"))),\n(SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$J$2),\n\nIF(AND(B59=\"D\",C59=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(B59=\"D\", (VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A59,Quantities[],Quantities!$P$2)*VLOOKUP(A59,Quantities[],Quantities!$O$2)\n+VLOOKUP(A59,Quantities[],Quantities!$R$2)*VLOOKUP(A59,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A59,Quantities[],Quantities!$T$2)*VLOOKUP(A59,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF($B59=\"Q\", (SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D59,1)=\"U\",\"-\",VLOOKUP(D59,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$7","v":1100},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1100-J-e-U2a",{"$f":"IF(D60=\"Comb1\",CONCATENATE(VLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B60=\"B\",C60=\"a\"), \" Scraper Grading\", \"\"),\nIF(C60=\"b\",\"\",\"-\"),\nIF(C60=\"b\",\"\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",VLOOKUP(C60,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C60=\"f\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\",OR($C60=\"b\",$C60=\"f\")),\"\",VLOOKUP($A60,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),IF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\"),VLOOKUP($A60,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",VLOOKUP($A60,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" East In-Pit Waste"},{"$f":"IF(C60=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A60,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A60,\"0\"),2)=\"00\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nIF(C60=\"f\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nVLOOKUP(A60,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",OR(C60=\"d\",C60=\"f\")),AND(C60=\"f\",B60=\"D\")),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2),VLOOKUP($A60,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$I$2),\n\nIF(AND(B60=\"D\",C60=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B60=\"D\",B60=\"Q\"),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Mg\", VLOOKUP(A60,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",OR(C60=\"d\",C60=\"f\"))),\n(SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$J$2),\n\nIF(AND(B60=\"D\",C60=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(B60=\"D\", (VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A60,Quantities[],Quantities!$P$2)*VLOOKUP(A60,Quantities[],Quantities!$O$2)\n+VLOOKUP(A60,Quantities[],Quantities!$R$2)*VLOOKUP(A60,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A60,Quantities[],Quantities!$T$2)*VLOOKUP(A60,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF($B60=\"Q\", (SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D60,1)=\"U\",\"-\",VLOOKUP(D60,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$10","v":1200},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1200-J-e-U2a",{"$f":"IF(D61=\"Comb1\",CONCATENATE(VLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B61=\"B\",C61=\"a\"), \" Scraper Grading\", \"\"),\nIF(C61=\"b\",\"\",\"-\"),\nIF(C61=\"b\",\"\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",VLOOKUP(C61,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C61=\"f\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\",OR($C61=\"b\",$C61=\"f\")),\"\",VLOOKUP($A61,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),IF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\"),VLOOKUP($A61,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",VLOOKUP($A61,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C61=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A61,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A61,\"0\"),2)=\"00\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nIF(C61=\"f\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nVLOOKUP(A61,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",OR(C61=\"d\",C61=\"f\")),AND(C61=\"f\",B61=\"D\")),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2),VLOOKUP($A61,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$I$2),\n\nIF(AND(B61=\"D\",C61=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B61=\"D\",B61=\"Q\"),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Mg\", VLOOKUP(A61,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",OR(C61=\"d\",C61=\"f\"))),\n(SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$J$2),\n\nIF(AND(B61=\"D\",C61=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(B61=\"D\", (VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A61,Quantities[],Quantities!$P$2)*VLOOKUP(A61,Quantities[],Quantities!$O$2)\n+VLOOKUP(A61,Quantities[],Quantities!$R$2)*VLOOKUP(A61,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A61,Quantities[],Quantities!$T$2)*VLOOKUP(A61,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF($B61=\"Q\", (SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D61,1)=\"U\",\"-\",VLOOKUP(D61,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1300-J-e-U2a",{"$f":"IF(D62=\"Comb1\",CONCATENATE(VLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B62=\"B\",C62=\"a\"), \" Scraper Grading\", \"\"),\nIF(C62=\"b\",\"\",\"-\"),\nIF(C62=\"b\",\"\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",VLOOKUP(C62,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C62=\"f\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\",OR($C62=\"b\",$C62=\"f\")),\"\",VLOOKUP($A62,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),IF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\"),VLOOKUP($A62,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",VLOOKUP($A62,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" NRW Waste"},{"$f":"IF(C62=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A62,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A62,\"0\"),2)=\"00\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nIF(C62=\"f\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nVLOOKUP(A62,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",OR(C62=\"d\",C62=\"f\")),AND(C62=\"f\",B62=\"D\")),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2),VLOOKUP($A62,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$I$2),\n\nIF(AND(B62=\"D\",C62=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B62=\"D\",B62=\"Q\"),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D62,2)=\"Mg\", VLOOKUP(A62,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",OR(C62=\"d\",C62=\"f\"))),\n(SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$J$2),\n\nIF(AND(B62=\"D\",C62=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(B62=\"D\", (VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A62,Quantities[],Quantities!$P$2)*VLOOKUP(A62,Quantities[],Quantities!$O$2)\n+VLOOKUP(A62,Quantities[],Quantities!$R$2)*VLOOKUP(A62,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A62,Quantities[],Quantities!$T$2)*VLOOKUP(A62,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF($B62=\"Q\", (SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D62,1)=\"U\",\"-\",VLOOKUP(D62,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1401},"Jb","e",{"$f":"'Unit Rates'!$A$15","v":"U2d"},"1401-Jb-e-U2d",{"$f":"IF(D63=\"Comb1\",CONCATENATE(VLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B63=\"B\",C63=\"a\"), \" Scraper Grading\", \"\"),\nIF(C63=\"b\",\"\",\"-\"),\nIF(C63=\"b\",\"\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",VLOOKUP(C63,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C63=\"f\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\",OR($C63=\"b\",$C63=\"f\")),\"\",VLOOKUP($A63,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),IF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\"),VLOOKUP($A63,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",VLOOKUP($A63,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road "},{"$f":"IF(C63=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A63,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A63,\"0\"),2)=\"00\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nIF(C63=\"f\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nVLOOKUP(A63,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",OR(C63=\"d\",C63=\"f\")),AND(C63=\"f\",B63=\"D\")),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2),VLOOKUP($A63,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$I$2),\n\nIF(AND(B63=\"D\",C63=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B63=\"D\",B63=\"Q\"),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\", VLOOKUP(A63,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",OR(C63=\"d\",C63=\"f\"))),\n(SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$J$2),\n\nIF(AND(B63=\"D\",C63=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(B63=\"D\", (VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A63,Quantities[],Quantities!$P$2)*VLOOKUP(A63,Quantities[],Quantities!$O$2)\n+VLOOKUP(A63,Quantities[],Quantities!$R$2)*VLOOKUP(A63,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A63,Quantities[],Quantities!$T$2)*VLOOKUP(A63,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF($B63=\"Q\", (SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D63,1)=\"U\",\"-\",VLOOKUP(D63,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$18","v":1402},"J","e",{"$f":"'Unit Rates'!A11","v":"U1"},"1402-J-e-U1",{"$f":"IF(D64=\"Comb1\",CONCATENATE(VLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B64=\"B\",C64=\"a\"), \" Scraper Grading\", \"\"),\nIF(C64=\"b\",\"\",\"-\"),\nIF(C64=\"b\",\"\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",VLOOKUP(C64,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C64=\"f\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\",OR($C64=\"b\",$C64=\"f\")),\"\",VLOOKUP($A64,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),IF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\"),VLOOKUP($A64,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",VLOOKUP($A64,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Haul Road "},{"$f":"IF(C64=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A64,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A64,\"0\"),2)=\"00\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nIF(C64=\"f\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nVLOOKUP(A64,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",OR(C64=\"d\",C64=\"f\")),AND(C64=\"f\",B64=\"D\")),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2),VLOOKUP($A64,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$I$2),\n\nIF(AND(B64=\"D\",C64=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B64=\"D\",B64=\"Q\"),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\", VLOOKUP(A64,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",OR(C64=\"d\",C64=\"f\"))),\n(SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$J$2),\n\nIF(AND(B64=\"D\",C64=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(B64=\"D\", (VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A64,Quantities[],Quantities!$P$2)*VLOOKUP(A64,Quantities[],Quantities!$O$2)\n+VLOOKUP(A64,Quantities[],Quantities!$R$2)*VLOOKUP(A64,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A64,Quantities[],Quantities!$T$2)*VLOOKUP(A64,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF($B64=\"Q\", (SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D64,1)=\"U\",\"-\",VLOOKUP(D64,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$19","v":1403},"J","e",{"$f":"'Unit Rates'!A12","v":"U2a"},"1403-J-e-U2a",{"$f":"IF(D65=\"Comb1\",CONCATENATE(VLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B65=\"B\",C65=\"a\"), \" Scraper Grading\", \"\"),\nIF(C65=\"b\",\"\",\"-\"),\nIF(C65=\"b\",\"\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",VLOOKUP(C65,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C65=\"f\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\",OR($C65=\"b\",$C65=\"f\")),\"\",VLOOKUP($A65,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),IF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\"),VLOOKUP($A65,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",VLOOKUP($A65,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Southern Haul Road "},{"$f":"IF(C65=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A65,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A65,\"0\"),2)=\"00\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nIF(C65=\"f\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nVLOOKUP(A65,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",OR(C65=\"d\",C65=\"f\")),AND(C65=\"f\",B65=\"D\")),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2),VLOOKUP($A65,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$I$2),\n\nIF(AND(B65=\"D\",C65=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B65=\"D\",B65=\"Q\"),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\", VLOOKUP(A65,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",OR(C65=\"d\",C65=\"f\"))),\n(SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$J$2),\n\nIF(AND(B65=\"D\",C65=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(B65=\"D\", (VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A65,Quantities[],Quantities!$P$2)*VLOOKUP(A65,Quantities[],Quantities!$O$2)\n+VLOOKUP(A65,Quantities[],Quantities!$R$2)*VLOOKUP(A65,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A65,Quantities[],Quantities!$T$2)*VLOOKUP(A65,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF($B65=\"Q\", (SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D65,1)=\"U\",\"-\",VLOOKUP(D65,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1500-J-e-U2a",{"$f":"IF(D66=\"Comb1\",CONCATENATE(VLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B66=\"B\",C66=\"a\"), \" Scraper Grading\", \"\"),\nIF(C66=\"b\",\"\",\"-\"),\nIF(C66=\"b\",\"\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",VLOOKUP(C66,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Flat Area-Final Grade"},{"$f":"IF(C66=\"f\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\",OR($C66=\"b\",$C66=\"f\")),\"\",VLOOKUP($A66,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),IF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\"),VLOOKUP($A66,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",VLOOKUP($A66,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Accessible Flat Areas"},{"$f":"IF(C66=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A66,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A66,\"0\"),2)=\"00\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nIF(C66=\"f\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nVLOOKUP(A66,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",OR(C66=\"d\",C66=\"f\")),AND(C66=\"f\",B66=\"D\")),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2),VLOOKUP($A66,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$I$2),\n\nIF(AND(B66=\"D\",C66=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B66=\"D\",B66=\"Q\"),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\", VLOOKUP(A66,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",OR(C66=\"d\",C66=\"f\"))),\n(SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$J$2),\n\nIF(AND(B66=\"D\",C66=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(B66=\"D\", (VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A66,Quantities[],Quantities!$P$2)*VLOOKUP(A66,Quantities[],Quantities!$O$2)\n+VLOOKUP(A66,Quantities[],Quantities!$R$2)*VLOOKUP(A66,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A66,Quantities[],Quantities!$T$2)*VLOOKUP(A66,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF($B66=\"Q\", (SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D66,1)=\"U\",\"-\",VLOOKUP(D66,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$21","v":1600},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1600-J-e-U2a",{"$f":"IF(D67=\"Comb1\",CONCATENATE(VLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B67=\"B\",C67=\"a\"), \" Scraper Grading\", \"\"),\nIF(C67=\"b\",\"\",\"-\"),\nIF(C67=\"b\",\"\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",VLOOKUP(C67,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Open Pit-Final Grade"},{"$f":"IF(C67=\"f\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\",OR($C67=\"b\",$C67=\"f\")),\"\",VLOOKUP($A67,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),IF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\"),VLOOKUP($A67,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",VLOOKUP($A67,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Little Rock Open Pit"},{"$f":"IF(C67=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A67,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A67,\"0\"),2)=\"00\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nIF(C67=\"f\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nVLOOKUP(A67,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",OR(C67=\"d\",C67=\"f\")),AND(C67=\"f\",B67=\"D\")),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2),VLOOKUP($A67,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$I$2),\n\nIF(AND(B67=\"D\",C67=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B67=\"D\",B67=\"Q\"),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\", VLOOKUP(A67,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",OR(C67=\"d\",C67=\"f\"))),\n(SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$J$2),\n\nIF(AND(B67=\"D\",C67=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(B67=\"D\", (VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A67,Quantities[],Quantities!$P$2)*VLOOKUP(A67,Quantities[],Quantities!$O$2)\n+VLOOKUP(A67,Quantities[],Quantities!$R$2)*VLOOKUP(A67,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A67,Quantities[],Quantities!$T$2)*VLOOKUP(A67,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF($B67=\"Q\", (SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D67,1)=\"U\",\"-\",VLOOKUP(D67,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$25","v":1702},"Jb","e",{"$f":"'Unit Rates'!$A$15","v":"U2d"},{"$f":"CONCATENATE(TEXT(A68,\"0\"),\"-\",B68,\"-\",C68,\"-\",D68)","v":"1702-Jb-e-U2d"},{"$f":"IF(D68=\"Comb1\",CONCATENATE(VLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B68=\"B\",C68=\"a\"), \" Scraper Grading\", \"\"),\nIF(C68=\"b\",\"\",\"-\"),\nIF(C68=\"b\",\"\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",VLOOKUP(C68,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"IF(C68=\"f\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\",OR($C68=\"b\",$C68=\"f\")),\"\",VLOOKUP($A68,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),IF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\"),VLOOKUP($A68,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",VLOOKUP($A68,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road Fill Material "},{"$f":"IF(C68=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A68,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A68,\"0\"),2)=\"00\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nIF(C68=\"f\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nVLOOKUP(A68,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",OR(C68=\"d\",C68=\"f\")),AND(C68=\"f\",B68=\"D\")),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2),VLOOKUP($A68,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$I$2),\n\nIF(AND(B68=\"D\",C68=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B68=\"D\",B68=\"Q\"),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\", VLOOKUP(A68,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",OR(C68=\"d\",C68=\"f\"))),\n(SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$J$2),\n\nIF(AND(B68=\"D\",C68=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(B68=\"D\", (VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A68,Quantities[],Quantities!$P$2)*VLOOKUP(A68,Quantities[],Quantities!$O$2)\n+VLOOKUP(A68,Quantities[],Quantities!$R$2)*VLOOKUP(A68,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A68,Quantities[],Quantities!$T$2)*VLOOKUP(A68,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF($B68=\"Q\", (SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D68,1)=\"U\",\"-\",VLOOKUP(D68,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1704-J-e-U2a",{"$f":"IF(D69=\"Comb1\",CONCATENATE(VLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B69=\"B\",C69=\"a\"), \" Scraper Grading\", \"\"),\nIF(C69=\"b\",\"\",\"-\"),\nIF(C69=\"b\",\"\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",VLOOKUP(C69,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Outslopes-Final Grade"},{"$f":"IF(C69=\"f\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\",OR($C69=\"b\",$C69=\"f\")),\"\",VLOOKUP($A69,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),IF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\"),VLOOKUP($A69,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",VLOOKUP($A69,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C69=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A69,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A69,\"0\"),2)=\"00\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nIF(C69=\"f\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nVLOOKUP(A69,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",OR(C69=\"d\",C69=\"f\")),AND(C69=\"f\",B69=\"D\")),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2),VLOOKUP($A69,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$I$2),\n\nIF(AND(B69=\"D\",C69=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B69=\"D\",B69=\"Q\"),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D69,2)=\"Mg\", VLOOKUP(A69,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",OR(C69=\"d\",C69=\"f\"))),\n(SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$J$2),\n\nIF(AND(B69=\"D\",C69=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(B69=\"D\", (VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A69,Quantities[],Quantities!$P$2)*VLOOKUP(A69,Quantities[],Quantities!$O$2)\n+VLOOKUP(A69,Quantities[],Quantities!$R$2)*VLOOKUP(A69,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A69,Quantities[],Quantities!$T$2)*VLOOKUP(A69,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF($B69=\"Q\", (SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D69,1)=\"U\",\"-\",VLOOKUP(D69,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$44","v":2100},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"2100-J-e-U2a",{"$f":"IF(D70=\"Comb1\",CONCATENATE(VLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B70=\"B\",C70=\"a\"), \" Scraper Grading\", \"\"),\nIF(C70=\"b\",\"\",\"-\"),\nIF(C70=\"b\",\"\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",VLOOKUP(C70,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"IF(C70=\"f\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\",OR($C70=\"b\",$C70=\"f\")),\"\",VLOOKUP($A70,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),IF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\"),VLOOKUP($A70,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",VLOOKUP($A70,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"IF(C70=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A70,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A70,\"0\"),2)=\"00\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nIF(C70=\"f\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nVLOOKUP(A70,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",OR(C70=\"d\",C70=\"f\")),AND(C70=\"f\",B70=\"D\")),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2),VLOOKUP($A70,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$I$2),\n\nIF(AND(B70=\"D\",C70=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B70=\"D\",B70=\"Q\"),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\", VLOOKUP(A70,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",OR(C70=\"d\",C70=\"f\"))),\n(SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$J$2),\n\nIF(AND(B70=\"D\",C70=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(B70=\"D\", (VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A70,Quantities[],Quantities!$P$2)*VLOOKUP(A70,Quantities[],Quantities!$O$2)\n+VLOOKUP(A70,Quantities[],Quantities!$R$2)*VLOOKUP(A70,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A70,Quantities[],Quantities!$T$2)*VLOOKUP(A70,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF($B70=\"Q\", (SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",\"-\",VLOOKUP(D70,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$45","v":2200},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"2200-J-e-U2a",{"$f":"IF(D71=\"Comb1\",CONCATENATE(VLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B71=\"B\",C71=\"a\"), \" Scraper Grading\", \"\"),\nIF(C71=\"b\",\"\",\"-\"),\nIF(C71=\"b\",\"\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",VLOOKUP(C71,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"IF(C71=\"f\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\",OR($C71=\"b\",$C71=\"f\")),\"\",VLOOKUP($A71,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),IF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\"),VLOOKUP($A71,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",VLOOKUP($A71,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(C71=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A71,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A71,\"0\"),2)=\"00\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nIF(C71=\"f\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nVLOOKUP(A71,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",OR(C71=\"d\",C71=\"f\")),AND(C71=\"f\",B71=\"D\")),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2),VLOOKUP($A71,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$I$2),\n\nIF(AND(B71=\"D\",C71=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B71=\"D\",B71=\"Q\"),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\", VLOOKUP(A71,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",OR(C71=\"d\",C71=\"f\"))),\n(SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$J$2),\n\nIF(AND(B71=\"D\",C71=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(B71=\"D\", (VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A71,Quantities[],Quantities!$P$2)*VLOOKUP(A71,Quantities[],Quantities!$O$2)\n+VLOOKUP(A71,Quantities[],Quantities!$R$2)*VLOOKUP(A71,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A71,Quantities[],Quantities!$T$2)*VLOOKUP(A71,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF($B71=\"Q\", (SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D71,1)=\"U\",\"-\",VLOOKUP(D71,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"P","b","Comb1","1000-P-b-Comb1",{"$f":"IF(D72=\"Comb1\",CONCATENATE(VLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B72=\"B\",C72=\"a\"), \" Scraper Grading\", \"\"),\nIF(C72=\"b\",\"\",\"-\"),\nIF(C72=\"b\",\"\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",VLOOKUP(C72,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"IF(C72=\"f\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\",OR($C72=\"b\",$C72=\"f\")),\"\",VLOOKUP($A72,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),IF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\"),VLOOKUP($A72,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",VLOOKUP($A72,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C72=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A72,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A72,\"0\"),2)=\"00\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nIF(C72=\"f\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nVLOOKUP(A72,Quantities[],Quantities!$C$2))\n))))","v":"West In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",OR(C72=\"d\",C72=\"f\")),AND(C72=\"f\",B72=\"D\")),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2),VLOOKUP($A72,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$I$2),\n\nIF(AND(B72=\"D\",C72=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B72=\"D\",B72=\"Q\"),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D72,2)=\"Mg\", VLOOKUP(A72,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",OR(C72=\"d\",C72=\"f\"))),\n(SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$J$2),\n\nIF(AND(B72=\"D\",C72=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(B72=\"D\", (VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A72,Quantities[],Quantities!$P$2)*VLOOKUP(A72,Quantities[],Quantities!$O$2)\n+VLOOKUP(A72,Quantities[],Quantities!$R$2)*VLOOKUP(A72,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A72,Quantities[],Quantities!$T$2)*VLOOKUP(A72,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF($B72=\"Q\", (SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D72,1)=\"U\",\"-\",VLOOKUP(D72,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$7","v":1100},"P","b","Comb1","1100-P-b-Comb1",{"$f":"IF(D73=\"Comb1\",CONCATENATE(VLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B73=\"B\",C73=\"a\"), \" Scraper Grading\", \"\"),\nIF(C73=\"b\",\"\",\"-\"),\nIF(C73=\"b\",\"\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",VLOOKUP(C73,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"IF(C73=\"f\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\",OR($C73=\"b\",$C73=\"f\")),\"\",VLOOKUP($A73,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),IF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\"),VLOOKUP($A73,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",VLOOKUP($A73,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C73=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A73,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A73,\"0\"),2)=\"00\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nIF(C73=\"f\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nVLOOKUP(A73,Quantities[],Quantities!$C$2))\n))))","v":"East In-Pit Waste"},{"$f":"IF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",OR(C73=\"d\",C73=\"f\")),AND(C73=\"f\",B73=\"D\")),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2),VLOOKUP($A73,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$I$2),\n\nIF(AND(B73=\"D\",C73=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B73=\"D\",B73=\"Q\"),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D73,2)=\"Mg\", VLOOKUP(A73,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",OR(C73=\"d\",C73=\"f\"))),\n(SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$J$2),\n\nIF(AND(B73=\"D\",C73=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(B73=\"D\", (VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A73,Quantities[],Quantities!$P$2)*VLOOKUP(A73,Quantities[],Quantities!$O$2)\n+VLOOKUP(A73,Quantities[],Quantities!$R$2)*VLOOKUP(A73,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A73,Quantities[],Quantities!$T$2)*VLOOKUP(A73,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF($B73=\"Q\", (SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D73,1)=\"U\",\"-\",VLOOKUP(D73,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$12","v":1300},"P","b","Comb1","1300-P-b-Comb1",{"$f":"IF(D74=\"Comb1\",CONCATENATE(VLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B74=\"B\",C74=\"a\"), \" Scraper Grading\", \"\"),\nIF(C74=\"b\",\"\",\"-\"),\nIF(C74=\"b\",\"\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",VLOOKUP(C74,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"IF(C74=\"f\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\",OR($C74=\"b\",$C74=\"f\")),\"\",VLOOKUP($A74,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),IF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\"),VLOOKUP($A74,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",VLOOKUP($A74,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C74=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A74,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A74,\"0\"),2)=\"00\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nIF(C74=\"f\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nVLOOKUP(A74,Quantities[],Quantities!$C$2))\n))))","v":"NRW Waste"},{"$f":"IF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",OR(C74=\"d\",C74=\"f\")),AND(C74=\"f\",B74=\"D\")),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2),VLOOKUP($A74,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$I$2),\n\nIF(AND(B74=\"D\",C74=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B74=\"D\",B74=\"Q\"),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D74,2)=\"Mg\", VLOOKUP(A74,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",OR(C74=\"d\",C74=\"f\"))),\n(SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$J$2),\n\nIF(AND(B74=\"D\",C74=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(B74=\"D\", (VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A74,Quantities[],Quantities!$P$2)*VLOOKUP(A74,Quantities[],Quantities!$O$2)\n+VLOOKUP(A74,Quantities[],Quantities!$R$2)*VLOOKUP(A74,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A74,Quantities[],Quantities!$T$2)*VLOOKUP(A74,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF($B74=\"Q\", (SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D74,1)=\"U\",\"-\",VLOOKUP(D74,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$23","v":1700},"P","b","Comb1","1700-P-b-Comb1",{"$f":"IF(D75=\"Comb1\",CONCATENATE(VLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B75=\"B\",C75=\"a\"), \" Scraper Grading\", \"\"),\nIF(C75=\"b\",\"\",\"-\"),\nIF(C75=\"b\",\"\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",VLOOKUP(C75,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Diversion"},{"$f":"IF(C75=\"f\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\",OR($C75=\"b\",$C75=\"f\")),\"\",VLOOKUP($A75,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),IF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\"),VLOOKUP($A75,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",VLOOKUP($A75,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C75=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A75,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A75,\"0\"),2)=\"00\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nIF(C75=\"f\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nVLOOKUP(A75,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",OR(C75=\"d\",C75=\"f\")),AND(C75=\"f\",B75=\"D\")),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2),VLOOKUP($A75,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$I$2),\n\nIF(AND(B75=\"D\",C75=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B75=\"D\",B75=\"Q\"),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\", VLOOKUP(A75,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",OR(C75=\"d\",C75=\"f\"))),\n(SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$J$2),\n\nIF(AND(B75=\"D\",C75=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(B75=\"D\", (VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A75,Quantities[],Quantities!$P$2)*VLOOKUP(A75,Quantities[],Quantities!$O$2)\n+VLOOKUP(A75,Quantities[],Quantities!$R$2)*VLOOKUP(A75,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A75,Quantities[],Quantities!$T$2)*VLOOKUP(A75,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF($B75=\"Q\", (SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D75,1)=\"U\",\"-\",VLOOKUP(D75,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$45","v":2200},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A76,\"0\"),\"-\",B76,\"-\",C76,\"-\",D76)","v":"2200-P-b-Comb1"},{"$f":"IF(D76=\"Comb1\",CONCATENATE(VLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B76=\"B\",C76=\"a\"), \" Scraper Grading\", \"\"),\nIF(C76=\"b\",\"\",\"-\"),\nIF(C76=\"b\",\"\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",VLOOKUP(C76,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"IF(C76=\"f\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\",OR($C76=\"b\",$C76=\"f\")),\"\",VLOOKUP($A76,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),IF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\"),VLOOKUP($A76,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",VLOOKUP($A76,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C76=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A76,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A76,\"0\"),2)=\"00\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nIF(C76=\"f\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nVLOOKUP(A76,Quantities[],Quantities!$C$2))\n))))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",OR(C76=\"d\",C76=\"f\")),AND(C76=\"f\",B76=\"D\")),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2),VLOOKUP($A76,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$I$2),\n\nIF(AND(B76=\"D\",C76=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B76=\"D\",B76=\"Q\"),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\", VLOOKUP(A76,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",OR(C76=\"d\",C76=\"f\"))),\n(SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$J$2),\n\nIF(AND(B76=\"D\",C76=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(B76=\"D\", (VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A76,Quantities[],Quantities!$P$2)*VLOOKUP(A76,Quantities[],Quantities!$O$2)\n+VLOOKUP(A76,Quantities[],Quantities!$R$2)*VLOOKUP(A76,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A76,Quantities[],Quantities!$T$2)*VLOOKUP(A76,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF($B76=\"Q\", (SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D76,1)=\"U\",\"-\",VLOOKUP(D76,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$6","v":1002},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1002-F-e-U3",{"$f":"IF(D77=\"Comb1\",CONCATENATE(VLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A77,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B77=\"B\",C77=\"a\"), \" Scraper Grading\", \"\"),\nIF(C77=\"b\",\"\",\"-\"),\nIF(C77=\"b\",\"\",VLOOKUP(A77,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",VLOOKUP(C77,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"IF(C77=\"f\",VLOOKUP(A77,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\",OR($C77=\"b\",$C77=\"f\")),\"\",VLOOKUP($A77,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),IF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\"),VLOOKUP($A77,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",VLOOKUP($A77,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C77=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A77,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A77,\"0\"),2)=\"00\",VLOOKUP(A77,Quantities[],Quantities!$B$2),\nIF(C77=\"f\",VLOOKUP(A77,Quantities[],Quantities!$B$2),\nVLOOKUP(A77,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",OR(C77=\"d\",C77=\"f\")),AND(C77=\"f\",B77=\"D\")),\nSUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2),VLOOKUP($A77,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D77,2)=\"Sc\",OR(C77=\"a\",C77=\"f\")),\nVLOOKUP(A77,Quantities[],Quantities!$I$2),\n\nIF(AND(B77=\"D\",C77=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B77=\"D\",B77=\"Q\"),\nSUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A77,Quantities[],Quantities!$G$2)\n))))","v":795.5},{"$f":"IF(LEFT(D77,2)=\"Mg\", VLOOKUP(A77,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",OR(C77=\"d\",C77=\"f\"))),\n(SUM(VLOOKUP($A77,Quantities[],Quantities!$P$2)*VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$R$2)*VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$T$2)*VLOOKUP($A77,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D77,2)=\"Sc\",OR(C77=\"a\",C77=\"f\")),\nVLOOKUP(A77,Quantities[],Quantities!$J$2),\n\nIF(AND(B77=\"D\",C77=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2)),\n\nIF(AND(B77=\"D\", (VLOOKUP(A77,Quantities[],Quantities!$O$2)+VLOOKUP(A77,Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A77,Quantities[],Quantities!$P$2)*VLOOKUP(A77,Quantities[],Quantities!$O$2)\n+VLOOKUP(A77,Quantities[],Quantities!$R$2)*VLOOKUP(A77,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A77,Quantities[],Quantities!$T$2)*VLOOKUP(A77,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A77,Quantities[],Quantities!$O$2)+VLOOKUP(A77,Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2)),\n\nIF($B77=\"Q\", (SUM(VLOOKUP($A77,Quantities[],Quantities!$P$2)*VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$R$2)*VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$T$2)*VLOOKUP($A77,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A77,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D77,1)=\"U\",\"-\",VLOOKUP(D77,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$14","v":1302},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1302-F-e-U3",{"$f":"IF(D78=\"Comb1\",CONCATENATE(VLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A78,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B78=\"B\",C78=\"a\"), \" Scraper Grading\", \"\"),\nIF(C78=\"b\",\"\",\"-\"),\nIF(C78=\"b\",\"\",VLOOKUP(A78,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",VLOOKUP(C78,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"IF(C78=\"f\",VLOOKUP(A78,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\",OR($C78=\"b\",$C78=\"f\")),\"\",VLOOKUP($A78,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),IF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\"),VLOOKUP($A78,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",VLOOKUP($A78,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C78=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A78,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A78,\"0\"),2)=\"00\",VLOOKUP(A78,Quantities[],Quantities!$B$2),\nIF(C78=\"f\",VLOOKUP(A78,Quantities[],Quantities!$B$2),\nVLOOKUP(A78,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",OR(C78=\"d\",C78=\"f\")),AND(C78=\"f\",B78=\"D\")),\nSUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2),VLOOKUP($A78,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D78,2)=\"Sc\",OR(C78=\"a\",C78=\"f\")),\nVLOOKUP(A78,Quantities[],Quantities!$I$2),\n\nIF(AND(B78=\"D\",C78=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B78=\"D\",B78=\"Q\"),\nSUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A78,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D78,2)=\"Mg\", VLOOKUP(A78,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",OR(C78=\"d\",C78=\"f\"))),\n(SUM(VLOOKUP($A78,Quantities[],Quantities!$P$2)*VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$R$2)*VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$T$2)*VLOOKUP($A78,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D78,2)=\"Sc\",OR(C78=\"a\",C78=\"f\")),\nVLOOKUP(A78,Quantities[],Quantities!$J$2),\n\nIF(AND(B78=\"D\",C78=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2)),\n\nIF(AND(B78=\"D\", (VLOOKUP(A78,Quantities[],Quantities!$O$2)+VLOOKUP(A78,Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A78,Quantities[],Quantities!$P$2)*VLOOKUP(A78,Quantities[],Quantities!$O$2)\n+VLOOKUP(A78,Quantities[],Quantities!$R$2)*VLOOKUP(A78,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A78,Quantities[],Quantities!$T$2)*VLOOKUP(A78,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A78,Quantities[],Quantities!$O$2)+VLOOKUP(A78,Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2)),\n\nIF($B78=\"Q\", (SUM(VLOOKUP($A78,Quantities[],Quantities!$P$2)*VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$R$2)*VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$T$2)*VLOOKUP($A78,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A78,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D78,1)=\"U\",\"-\",VLOOKUP(D78,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$15","v":1303},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1303-F-e-U3",{"$f":"IF(D79=\"Comb1\",CONCATENATE(VLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A79,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B79=\"B\",C79=\"a\"), \" Scraper Grading\", \"\"),\nIF(C79=\"b\",\"\",\"-\"),\nIF(C79=\"b\",\"\",VLOOKUP(A79,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",VLOOKUP(C79,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"IF(C79=\"f\",VLOOKUP(A79,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\",OR($C79=\"b\",$C79=\"f\")),\"\",VLOOKUP($A79,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),IF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\"),VLOOKUP($A79,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",VLOOKUP($A79,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C79=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A79,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A79,\"0\"),2)=\"00\",VLOOKUP(A79,Quantities[],Quantities!$B$2),\nIF(C79=\"f\",VLOOKUP(A79,Quantities[],Quantities!$B$2),\nVLOOKUP(A79,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",OR(C79=\"d\",C79=\"f\")),AND(C79=\"f\",B79=\"D\")),\nSUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2),VLOOKUP($A79,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D79,2)=\"Sc\",OR(C79=\"a\",C79=\"f\")),\nVLOOKUP(A79,Quantities[],Quantities!$I$2),\n\nIF(AND(B79=\"D\",C79=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B79=\"D\",B79=\"Q\"),\nSUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A79,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D79,2)=\"Mg\", VLOOKUP(A79,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",OR(C79=\"d\",C79=\"f\"))),\n(SUM(VLOOKUP($A79,Quantities[],Quantities!$P$2)*VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$R$2)*VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$T$2)*VLOOKUP($A79,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D79,2)=\"Sc\",OR(C79=\"a\",C79=\"f\")),\nVLOOKUP(A79,Quantities[],Quantities!$J$2),\n\nIF(AND(B79=\"D\",C79=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2)),\n\nIF(AND(B79=\"D\", (VLOOKUP(A79,Quantities[],Quantities!$O$2)+VLOOKUP(A79,Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A79,Quantities[],Quantities!$P$2)*VLOOKUP(A79,Quantities[],Quantities!$O$2)\n+VLOOKUP(A79,Quantities[],Quantities!$R$2)*VLOOKUP(A79,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A79,Quantities[],Quantities!$T$2)*VLOOKUP(A79,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A79,Quantities[],Quantities!$O$2)+VLOOKUP(A79,Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2)),\n\nIF($B79=\"Q\", (SUM(VLOOKUP($A79,Quantities[],Quantities!$P$2)*VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$R$2)*VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$T$2)*VLOOKUP($A79,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A79,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D79,1)=\"U\",\"-\",VLOOKUP(D79,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1704-F-e-U3",{"$f":"IF(D80=\"Comb1\",CONCATENATE(VLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A80,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B80=\"B\",C80=\"a\"), \" Scraper Grading\", \"\"),\nIF(C80=\"b\",\"\",\"-\"),\nIF(C80=\"b\",\"\",VLOOKUP(A80,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",VLOOKUP(C80,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"IF(C80=\"f\",VLOOKUP(A80,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\",OR($C80=\"b\",$C80=\"f\")),\"\",VLOOKUP($A80,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),IF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\"),VLOOKUP($A80,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",VLOOKUP($A80,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C80=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A80,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A80,\"0\"),2)=\"00\",VLOOKUP(A80,Quantities[],Quantities!$B$2),\nIF(C80=\"f\",VLOOKUP(A80,Quantities[],Quantities!$B$2),\nVLOOKUP(A80,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",OR(C80=\"d\",C80=\"f\")),AND(C80=\"f\",B80=\"D\")),\nSUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2),VLOOKUP($A80,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D80,2)=\"Sc\",OR(C80=\"a\",C80=\"f\")),\nVLOOKUP(A80,Quantities[],Quantities!$I$2),\n\nIF(AND(B80=\"D\",C80=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B80=\"D\",B80=\"Q\"),\nSUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A80,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D80,2)=\"Mg\", VLOOKUP(A80,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",OR(C80=\"d\",C80=\"f\"))),\n(SUM(VLOOKUP($A80,Quantities[],Quantities!$P$2)*VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$R$2)*VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$T$2)*VLOOKUP($A80,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D80,2)=\"Sc\",OR(C80=\"a\",C80=\"f\")),\nVLOOKUP(A80,Quantities[],Quantities!$J$2),\n\nIF(AND(B80=\"D\",C80=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2)),\n\nIF(AND(B80=\"D\", (VLOOKUP(A80,Quantities[],Quantities!$O$2)+VLOOKUP(A80,Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A80,Quantities[],Quantities!$P$2)*VLOOKUP(A80,Quantities[],Quantities!$O$2)\n+VLOOKUP(A80,Quantities[],Quantities!$R$2)*VLOOKUP(A80,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A80,Quantities[],Quantities!$T$2)*VLOOKUP(A80,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A80,Quantities[],Quantities!$O$2)+VLOOKUP(A80,Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2)),\n\nIF($B80=\"Q\", (SUM(VLOOKUP($A80,Quantities[],Quantities!$P$2)*VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$R$2)*VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$T$2)*VLOOKUP($A80,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A80,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D80,1)=\"U\",\"-\",VLOOKUP(D80,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"G","e",{"$f":"'Unit Rates'!$A$19","v":"U6"},"1002-G-e-U6",{"$f":"IF(D81=\"Comb1\",CONCATENATE(VLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A81,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B81=\"B\",C81=\"a\"), \" Scraper Grading\", \"\"),\nIF(C81=\"b\",\"\",\"-\"),\nIF(C81=\"b\",\"\",VLOOKUP(A81,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",VLOOKUP(C81,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"IF(C81=\"f\",VLOOKUP(A81,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\",OR($C81=\"b\",$C81=\"f\")),\"\",VLOOKUP($A81,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),IF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\"),VLOOKUP($A81,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",VLOOKUP($A81,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C81=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A81,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A81,\"0\"),2)=\"00\",VLOOKUP(A81,Quantities[],Quantities!$B$2),\nIF(C81=\"f\",VLOOKUP(A81,Quantities[],Quantities!$B$2),\nVLOOKUP(A81,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",OR(C81=\"d\",C81=\"f\")),AND(C81=\"f\",B81=\"D\")),\nSUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2),VLOOKUP($A81,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D81,2)=\"Sc\",OR(C81=\"a\",C81=\"f\")),\nVLOOKUP(A81,Quantities[],Quantities!$I$2),\n\nIF(AND(B81=\"D\",C81=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B81=\"D\",B81=\"Q\"),\nSUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A81,Quantities[],Quantities!$G$2)\n))))","v":795.5},{"$f":"IF(LEFT(D81,2)=\"Mg\", VLOOKUP(A81,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",OR(C81=\"d\",C81=\"f\"))),\n(SUM(VLOOKUP($A81,Quantities[],Quantities!$P$2)*VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$R$2)*VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$T$2)*VLOOKUP($A81,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D81,2)=\"Sc\",OR(C81=\"a\",C81=\"f\")),\nVLOOKUP(A81,Quantities[],Quantities!$J$2),\n\nIF(AND(B81=\"D\",C81=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2)),\n\nIF(AND(B81=\"D\", (VLOOKUP(A81,Quantities[],Quantities!$O$2)+VLOOKUP(A81,Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A81,Quantities[],Quantities!$P$2)*VLOOKUP(A81,Quantities[],Quantities!$O$2)\n+VLOOKUP(A81,Quantities[],Quantities!$R$2)*VLOOKUP(A81,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A81,Quantities[],Quantities!$T$2)*VLOOKUP(A81,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A81,Quantities[],Quantities!$O$2)+VLOOKUP(A81,Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2)),\n\nIF($B81=\"Q\", (SUM(VLOOKUP($A81,Quantities[],Quantities!$P$2)*VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$R$2)*VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$T$2)*VLOOKUP($A81,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A81,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D81,1)=\"U\",\"-\",VLOOKUP(D81,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$14","v":1302},"G","e",{"$f":"'Unit Rates'!$A$19","v":"U6"},"1302-G-e-U6",{"$f":"IF(D82=\"Comb1\",CONCATENATE(VLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A82,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B82=\"B\",C82=\"a\"), \" Scraper Grading\", \"\"),\nIF(C82=\"b\",\"\",\"-\"),\nIF(C82=\"b\",\"\",VLOOKUP(A82,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",VLOOKUP(C82,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"IF(C82=\"f\",VLOOKUP(A82,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\",OR($C82=\"b\",$C82=\"f\")),\"\",VLOOKUP($A82,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),IF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\"),VLOOKUP($A82,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",VLOOKUP($A82,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C82=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A82,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A82,\"0\"),2)=\"00\",VLOOKUP(A82,Quantities[],Quantities!$B$2),\nIF(C82=\"f\",VLOOKUP(A82,Quantities[],Quantities!$B$2),\nVLOOKUP(A82,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",OR(C82=\"d\",C82=\"f\")),AND(C82=\"f\",B82=\"D\")),\nSUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2),VLOOKUP($A82,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D82,2)=\"Sc\",OR(C82=\"a\",C82=\"f\")),\nVLOOKUP(A82,Quantities[],Quantities!$I$2),\n\nIF(AND(B82=\"D\",C82=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B82=\"D\",B82=\"Q\"),\nSUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A82,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D82,2)=\"Mg\", VLOOKUP(A82,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",OR(C82=\"d\",C82=\"f\"))),\n(SUM(VLOOKUP($A82,Quantities[],Quantities!$P$2)*VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$R$2)*VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$T$2)*VLOOKUP($A82,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D82,2)=\"Sc\",OR(C82=\"a\",C82=\"f\")),\nVLOOKUP(A82,Quantities[],Quantities!$J$2),\n\nIF(AND(B82=\"D\",C82=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2)),\n\nIF(AND(B82=\"D\", (VLOOKUP(A82,Quantities[],Quantities!$O$2)+VLOOKUP(A82,Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A82,Quantities[],Quantities!$P$2)*VLOOKUP(A82,Quantities[],Quantities!$O$2)\n+VLOOKUP(A82,Quantities[],Quantities!$R$2)*VLOOKUP(A82,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A82,Quantities[],Quantities!$T$2)*VLOOKUP(A82,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A82,Quantities[],Quantities!$O$2)+VLOOKUP(A82,Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2)),\n\nIF($B82=\"Q\", (SUM(VLOOKUP($A82,Quantities[],Quantities!$P$2)*VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$R$2)*VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$T$2)*VLOOKUP($A82,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A82,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D82,1)=\"U\",\"-\",VLOOKUP(D82,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$15","v":1303},"G","e",{"$f":"'Unit Rates'!$A$19","v":"U6"},"1303-G-e-U6",{"$f":"IF(D83=\"Comb1\",CONCATENATE(VLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A83,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B83=\"B\",C83=\"a\"), \" Scraper Grading\", \"\"),\nIF(C83=\"b\",\"\",\"-\"),\nIF(C83=\"b\",\"\",VLOOKUP(A83,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",VLOOKUP(C83,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"IF(C83=\"f\",VLOOKUP(A83,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\",OR($C83=\"b\",$C83=\"f\")),\"\",VLOOKUP($A83,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),IF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\"),VLOOKUP($A83,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",VLOOKUP($A83,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C83=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A83,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A83,\"0\"),2)=\"00\",VLOOKUP(A83,Quantities[],Quantities!$B$2),\nIF(C83=\"f\",VLOOKUP(A83,Quantities[],Quantities!$B$2),\nVLOOKUP(A83,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",OR(C83=\"d\",C83=\"f\")),AND(C83=\"f\",B83=\"D\")),\nSUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2),VLOOKUP($A83,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D83,2)=\"Sc\",OR(C83=\"a\",C83=\"f\")),\nVLOOKUP(A83,Quantities[],Quantities!$I$2),\n\nIF(AND(B83=\"D\",C83=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B83=\"D\",B83=\"Q\"),\nSUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A83,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D83,2)=\"Mg\", VLOOKUP(A83,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",OR(C83=\"d\",C83=\"f\"))),\n(SUM(VLOOKUP($A83,Quantities[],Quantities!$P$2)*VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$R$2)*VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$T$2)*VLOOKUP($A83,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D83,2)=\"Sc\",OR(C83=\"a\",C83=\"f\")),\nVLOOKUP(A83,Quantities[],Quantities!$J$2),\n\nIF(AND(B83=\"D\",C83=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2)),\n\nIF(AND(B83=\"D\", (VLOOKUP(A83,Quantities[],Quantities!$O$2)+VLOOKUP(A83,Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A83,Quantities[],Quantities!$P$2)*VLOOKUP(A83,Quantities[],Quantities!$O$2)\n+VLOOKUP(A83,Quantities[],Quantities!$R$2)*VLOOKUP(A83,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A83,Quantities[],Quantities!$T$2)*VLOOKUP(A83,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A83,Quantities[],Quantities!$O$2)+VLOOKUP(A83,Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2)),\n\nIF($B83=\"Q\", (SUM(VLOOKUP($A83,Quantities[],Quantities!$P$2)*VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$R$2)*VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$T$2)*VLOOKUP($A83,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A83,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D83,1)=\"U\",\"-\",VLOOKUP(D83,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"G","e",{"$f":"'Unit Rates'!$A$19","v":"U6"},"1704-G-e-U6",{"$f":"IF(D84=\"Comb1\",CONCATENATE(VLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A84,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B84=\"B\",C84=\"a\"), \" Scraper Grading\", \"\"),\nIF(C84=\"b\",\"\",\"-\"),\nIF(C84=\"b\",\"\",VLOOKUP(A84,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",VLOOKUP(C84,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"IF(C84=\"f\",VLOOKUP(A84,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\",OR($C84=\"b\",$C84=\"f\")),\"\",VLOOKUP($A84,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),IF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\"),VLOOKUP($A84,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",VLOOKUP($A84,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C84=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A84,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A84,\"0\"),2)=\"00\",VLOOKUP(A84,Quantities[],Quantities!$B$2),\nIF(C84=\"f\",VLOOKUP(A84,Quantities[],Quantities!$B$2),\nVLOOKUP(A84,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",OR(C84=\"d\",C84=\"f\")),AND(C84=\"f\",B84=\"D\")),\nSUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2),VLOOKUP($A84,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D84,2)=\"Sc\",OR(C84=\"a\",C84=\"f\")),\nVLOOKUP(A84,Quantities[],Quantities!$I$2),\n\nIF(AND(B84=\"D\",C84=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B84=\"D\",B84=\"Q\"),\nSUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A84,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D84,2)=\"Mg\", VLOOKUP(A84,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",OR(C84=\"d\",C84=\"f\"))),\n(SUM(VLOOKUP($A84,Quantities[],Quantities!$P$2)*VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$R$2)*VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$T$2)*VLOOKUP($A84,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D84,2)=\"Sc\",OR(C84=\"a\",C84=\"f\")),\nVLOOKUP(A84,Quantities[],Quantities!$J$2),\n\nIF(AND(B84=\"D\",C84=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2)),\n\nIF(AND(B84=\"D\", (VLOOKUP(A84,Quantities[],Quantities!$O$2)+VLOOKUP(A84,Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A84,Quantities[],Quantities!$P$2)*VLOOKUP(A84,Quantities[],Quantities!$O$2)\n+VLOOKUP(A84,Quantities[],Quantities!$R$2)*VLOOKUP(A84,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A84,Quantities[],Quantities!$T$2)*VLOOKUP(A84,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A84,Quantities[],Quantities!$O$2)+VLOOKUP(A84,Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2)),\n\nIF($B84=\"Q\", (SUM(VLOOKUP($A84,Quantities[],Quantities!$P$2)*VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$R$2)*VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$T$2)*VLOOKUP($A84,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A84,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D84,1)=\"U\",\"-\",VLOOKUP(D84,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"Gb","e",{"$f":"'Unit Rates'!$A$20","v":"U7"},"1002-Gb-e-U7",{"$f":"IF(D85=\"Comb1\",CONCATENATE(VLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A85,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B85=\"B\",C85=\"a\"), \" Scraper Grading\", \"\"),\nIF(C85=\"b\",\"\",\"-\"),\nIF(C85=\"b\",\"\",VLOOKUP(A85,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",VLOOKUP(C85,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"IF(C85=\"f\",VLOOKUP(A85,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\",OR($C85=\"b\",$C85=\"f\")),\"\",VLOOKUP($A85,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),IF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\"),VLOOKUP($A85,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",VLOOKUP($A85,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C85=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A85,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A85,\"0\"),2)=\"00\",VLOOKUP(A85,Quantities[],Quantities!$B$2),\nIF(C85=\"f\",VLOOKUP(A85,Quantities[],Quantities!$B$2),\nVLOOKUP(A85,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",OR(C85=\"d\",C85=\"f\")),AND(C85=\"f\",B85=\"D\")),\nSUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2),VLOOKUP($A85,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D85,2)=\"Sc\",OR(C85=\"a\",C85=\"f\")),\nVLOOKUP(A85,Quantities[],Quantities!$I$2),\n\nIF(AND(B85=\"D\",C85=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B85=\"D\",B85=\"Q\"),\nSUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A85,Quantities[],Quantities!$G$2)\n))))","v":795.5},{"$f":"IF(LEFT(D85,2)=\"Mg\", VLOOKUP(A85,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",OR(C85=\"d\",C85=\"f\"))),\n(SUM(VLOOKUP($A85,Quantities[],Quantities!$P$2)*VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$R$2)*VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$T$2)*VLOOKUP($A85,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D85,2)=\"Sc\",OR(C85=\"a\",C85=\"f\")),\nVLOOKUP(A85,Quantities[],Quantities!$J$2),\n\nIF(AND(B85=\"D\",C85=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2)),\n\nIF(AND(B85=\"D\", (VLOOKUP(A85,Quantities[],Quantities!$O$2)+VLOOKUP(A85,Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A85,Quantities[],Quantities!$P$2)*VLOOKUP(A85,Quantities[],Quantities!$O$2)\n+VLOOKUP(A85,Quantities[],Quantities!$R$2)*VLOOKUP(A85,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A85,Quantities[],Quantities!$T$2)*VLOOKUP(A85,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A85,Quantities[],Quantities!$O$2)+VLOOKUP(A85,Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2)),\n\nIF($B85=\"Q\", (SUM(VLOOKUP($A85,Quantities[],Quantities!$P$2)*VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$R$2)*VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$T$2)*VLOOKUP($A85,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A85,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D85,1)=\"U\",\"-\",VLOOKUP(D85,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$14","v":1302},"Gb","e",{"$f":"'Unit Rates'!$A$20","v":"U7"},"1302-Gb-e-U7",{"$f":"IF(D86=\"Comb1\",CONCATENATE(VLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A86,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B86=\"B\",C86=\"a\"), \" Scraper Grading\", \"\"),\nIF(C86=\"b\",\"\",\"-\"),\nIF(C86=\"b\",\"\",VLOOKUP(A86,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",VLOOKUP(C86,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"IF(C86=\"f\",VLOOKUP(A86,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\",OR($C86=\"b\",$C86=\"f\")),\"\",VLOOKUP($A86,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),IF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\"),VLOOKUP($A86,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",VLOOKUP($A86,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C86=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A86,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A86,\"0\"),2)=\"00\",VLOOKUP(A86,Quantities[],Quantities!$B$2),\nIF(C86=\"f\",VLOOKUP(A86,Quantities[],Quantities!$B$2),\nVLOOKUP(A86,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",OR(C86=\"d\",C86=\"f\")),AND(C86=\"f\",B86=\"D\")),\nSUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2),VLOOKUP($A86,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D86,2)=\"Sc\",OR(C86=\"a\",C86=\"f\")),\nVLOOKUP(A86,Quantities[],Quantities!$I$2),\n\nIF(AND(B86=\"D\",C86=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B86=\"D\",B86=\"Q\"),\nSUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A86,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D86,2)=\"Mg\", VLOOKUP(A86,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",OR(C86=\"d\",C86=\"f\"))),\n(SUM(VLOOKUP($A86,Quantities[],Quantities!$P$2)*VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$R$2)*VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$T$2)*VLOOKUP($A86,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D86,2)=\"Sc\",OR(C86=\"a\",C86=\"f\")),\nVLOOKUP(A86,Quantities[],Quantities!$J$2),\n\nIF(AND(B86=\"D\",C86=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2)),\n\nIF(AND(B86=\"D\", (VLOOKUP(A86,Quantities[],Quantities!$O$2)+VLOOKUP(A86,Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A86,Quantities[],Quantities!$P$2)*VLOOKUP(A86,Quantities[],Quantities!$O$2)\n+VLOOKUP(A86,Quantities[],Quantities!$R$2)*VLOOKUP(A86,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A86,Quantities[],Quantities!$T$2)*VLOOKUP(A86,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A86,Quantities[],Quantities!$O$2)+VLOOKUP(A86,Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2)),\n\nIF($B86=\"Q\", (SUM(VLOOKUP($A86,Quantities[],Quantities!$P$2)*VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$R$2)*VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$T$2)*VLOOKUP($A86,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A86,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D86,1)=\"U\",\"-\",VLOOKUP(D86,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$15","v":1303},"Gb","e",{"$f":"'Unit Rates'!$A$20","v":"U7"},"1303-Gb-e-U7",{"$f":"IF(D87=\"Comb1\",CONCATENATE(VLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A87,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B87=\"B\",C87=\"a\"), \" Scraper Grading\", \"\"),\nIF(C87=\"b\",\"\",\"-\"),\nIF(C87=\"b\",\"\",VLOOKUP(A87,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",VLOOKUP(C87,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"IF(C87=\"f\",VLOOKUP(A87,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\",OR($C87=\"b\",$C87=\"f\")),\"\",VLOOKUP($A87,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),IF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\"),VLOOKUP($A87,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",VLOOKUP($A87,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C87=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A87,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A87,\"0\"),2)=\"00\",VLOOKUP(A87,Quantities[],Quantities!$B$2),\nIF(C87=\"f\",VLOOKUP(A87,Quantities[],Quantities!$B$2),\nVLOOKUP(A87,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",OR(C87=\"d\",C87=\"f\")),AND(C87=\"f\",B87=\"D\")),\nSUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2),VLOOKUP($A87,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D87,2)=\"Sc\",OR(C87=\"a\",C87=\"f\")),\nVLOOKUP(A87,Quantities[],Quantities!$I$2),\n\nIF(AND(B87=\"D\",C87=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B87=\"D\",B87=\"Q\"),\nSUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A87,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D87,2)=\"Mg\", VLOOKUP(A87,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",OR(C87=\"d\",C87=\"f\"))),\n(SUM(VLOOKUP($A87,Quantities[],Quantities!$P$2)*VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$R$2)*VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$T$2)*VLOOKUP($A87,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D87,2)=\"Sc\",OR(C87=\"a\",C87=\"f\")),\nVLOOKUP(A87,Quantities[],Quantities!$J$2),\n\nIF(AND(B87=\"D\",C87=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2)),\n\nIF(AND(B87=\"D\", (VLOOKUP(A87,Quantities[],Quantities!$O$2)+VLOOKUP(A87,Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A87,Quantities[],Quantities!$P$2)*VLOOKUP(A87,Quantities[],Quantities!$O$2)\n+VLOOKUP(A87,Quantities[],Quantities!$R$2)*VLOOKUP(A87,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A87,Quantities[],Quantities!$T$2)*VLOOKUP(A87,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A87,Quantities[],Quantities!$O$2)+VLOOKUP(A87,Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2)),\n\nIF($B87=\"Q\", (SUM(VLOOKUP($A87,Quantities[],Quantities!$P$2)*VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$R$2)*VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$T$2)*VLOOKUP($A87,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A87,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D87,1)=\"U\",\"-\",VLOOKUP(D87,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"Gb","e",{"$f":"'Unit Rates'!$A$20","v":"U7"},"1704-Gb-e-U7",{"$f":"IF(D88=\"Comb1\",CONCATENATE(VLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A88,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B88=\"B\",C88=\"a\"), \" Scraper Grading\", \"\"),\nIF(C88=\"b\",\"\",\"-\"),\nIF(C88=\"b\",\"\",VLOOKUP(A88,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",VLOOKUP(C88,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"IF(C88=\"f\",VLOOKUP(A88,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\",OR($C88=\"b\",$C88=\"f\")),\"\",VLOOKUP($A88,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),IF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\"),VLOOKUP($A88,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",VLOOKUP($A88,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C88=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A88,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A88,\"0\"),2)=\"00\",VLOOKUP(A88,Quantities[],Quantities!$B$2),\nIF(C88=\"f\",VLOOKUP(A88,Quantities[],Quantities!$B$2),\nVLOOKUP(A88,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",OR(C88=\"d\",C88=\"f\")),AND(C88=\"f\",B88=\"D\")),\nSUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2),VLOOKUP($A88,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D88,2)=\"Sc\",OR(C88=\"a\",C88=\"f\")),\nVLOOKUP(A88,Quantities[],Quantities!$I$2),\n\nIF(AND(B88=\"D\",C88=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B88=\"D\",B88=\"Q\"),\nSUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A88,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D88,2)=\"Mg\", VLOOKUP(A88,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",OR(C88=\"d\",C88=\"f\"))),\n(SUM(VLOOKUP($A88,Quantities[],Quantities!$P$2)*VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$R$2)*VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$T$2)*VLOOKUP($A88,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D88,2)=\"Sc\",OR(C88=\"a\",C88=\"f\")),\nVLOOKUP(A88,Quantities[],Quantities!$J$2),\n\nIF(AND(B88=\"D\",C88=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2)),\n\nIF(AND(B88=\"D\", (VLOOKUP(A88,Quantities[],Quantities!$O$2)+VLOOKUP(A88,Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A88,Quantities[],Quantities!$P$2)*VLOOKUP(A88,Quantities[],Quantities!$O$2)\n+VLOOKUP(A88,Quantities[],Quantities!$R$2)*VLOOKUP(A88,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A88,Quantities[],Quantities!$T$2)*VLOOKUP(A88,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A88,Quantities[],Quantities!$O$2)+VLOOKUP(A88,Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2)),\n\nIF($B88=\"Q\", (SUM(VLOOKUP($A88,Quantities[],Quantities!$P$2)*VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$R$2)*VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$T$2)*VLOOKUP($A88,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A88,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D88,1)=\"U\",\"-\",VLOOKUP(D88,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"H","e",{"$f":"'Unit Rates'!$A$21","v":"U8a"},"1002-H-e-U8a",{"$f":"IF(D89=\"Comb1\",CONCATENATE(VLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A89,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B89=\"B\",C89=\"a\"), \" Scraper Grading\", \"\"),\nIF(C89=\"b\",\"\",\"-\"),\nIF(C89=\"b\",\"\",VLOOKUP(A89,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",VLOOKUP(C89,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"IF(C89=\"f\",VLOOKUP(A89,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\",OR($C89=\"b\",$C89=\"f\")),\"\",VLOOKUP($A89,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),IF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\"),VLOOKUP($A89,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",VLOOKUP($A89,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West In-Pit Waste "},{"$f":"IF(C89=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A89,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A89,\"0\"),2)=\"00\",VLOOKUP(A89,Quantities[],Quantities!$B$2),\nIF(C89=\"f\",VLOOKUP(A89,Quantities[],Quantities!$B$2),\nVLOOKUP(A89,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",OR(C89=\"d\",C89=\"f\")),AND(C89=\"f\",B89=\"D\")),\nSUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2),VLOOKUP($A89,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D89,2)=\"Sc\",OR(C89=\"a\",C89=\"f\")),\nVLOOKUP(A89,Quantities[],Quantities!$I$2),\n\nIF(AND(B89=\"D\",C89=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B89=\"D\",B89=\"Q\"),\nSUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A89,Quantities[],Quantities!$G$2)\n))))","v":795.5},{"$f":"IF(LEFT(D89,2)=\"Mg\", VLOOKUP(A89,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",OR(C89=\"d\",C89=\"f\"))),\n(SUM(VLOOKUP($A89,Quantities[],Quantities!$P$2)*VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$R$2)*VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$T$2)*VLOOKUP($A89,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D89,2)=\"Sc\",OR(C89=\"a\",C89=\"f\")),\nVLOOKUP(A89,Quantities[],Quantities!$J$2),\n\nIF(AND(B89=\"D\",C89=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2)),\n\nIF(AND(B89=\"D\", (VLOOKUP(A89,Quantities[],Quantities!$O$2)+VLOOKUP(A89,Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A89,Quantities[],Quantities!$P$2)*VLOOKUP(A89,Quantities[],Quantities!$O$2)\n+VLOOKUP(A89,Quantities[],Quantities!$R$2)*VLOOKUP(A89,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A89,Quantities[],Quantities!$T$2)*VLOOKUP(A89,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A89,Quantities[],Quantities!$O$2)+VLOOKUP(A89,Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2)),\n\nIF($B89=\"Q\", (SUM(VLOOKUP($A89,Quantities[],Quantities!$P$2)*VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$R$2)*VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$T$2)*VLOOKUP($A89,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A89,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D89,1)=\"U\",\"-\",VLOOKUP(D89,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$14","v":1302},"H","e",{"$f":"'Unit Rates'!$A$21","v":"U8a"},"1302-H-e-U8a",{"$f":"IF(D90=\"Comb1\",CONCATENATE(VLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A90,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B90=\"B\",C90=\"a\"), \" Scraper Grading\", \"\"),\nIF(C90=\"b\",\"\",\"-\"),\nIF(C90=\"b\",\"\",VLOOKUP(A90,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",VLOOKUP(C90,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"IF(C90=\"f\",VLOOKUP(A90,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\",OR($C90=\"b\",$C90=\"f\")),\"\",VLOOKUP($A90,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),IF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\"),VLOOKUP($A90,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",VLOOKUP($A90,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C90=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A90,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A90,\"0\"),2)=\"00\",VLOOKUP(A90,Quantities[],Quantities!$B$2),\nIF(C90=\"f\",VLOOKUP(A90,Quantities[],Quantities!$B$2),\nVLOOKUP(A90,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",OR(C90=\"d\",C90=\"f\")),AND(C90=\"f\",B90=\"D\")),\nSUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2),VLOOKUP($A90,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D90,2)=\"Sc\",OR(C90=\"a\",C90=\"f\")),\nVLOOKUP(A90,Quantities[],Quantities!$I$2),\n\nIF(AND(B90=\"D\",C90=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B90=\"D\",B90=\"Q\"),\nSUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A90,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D90,2)=\"Mg\", VLOOKUP(A90,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",OR(C90=\"d\",C90=\"f\"))),\n(SUM(VLOOKUP($A90,Quantities[],Quantities!$P$2)*VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$R$2)*VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$T$2)*VLOOKUP($A90,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D90,2)=\"Sc\",OR(C90=\"a\",C90=\"f\")),\nVLOOKUP(A90,Quantities[],Quantities!$J$2),\n\nIF(AND(B90=\"D\",C90=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2)),\n\nIF(AND(B90=\"D\", (VLOOKUP(A90,Quantities[],Quantities!$O$2)+VLOOKUP(A90,Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A90,Quantities[],Quantities!$P$2)*VLOOKUP(A90,Quantities[],Quantities!$O$2)\n+VLOOKUP(A90,Quantities[],Quantities!$R$2)*VLOOKUP(A90,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A90,Quantities[],Quantities!$T$2)*VLOOKUP(A90,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A90,Quantities[],Quantities!$O$2)+VLOOKUP(A90,Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2)),\n\nIF($B90=\"Q\", (SUM(VLOOKUP($A90,Quantities[],Quantities!$P$2)*VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$R$2)*VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$T$2)*VLOOKUP($A90,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A90,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D90,1)=\"U\",\"-\",VLOOKUP(D90,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$15","v":1303},"H","e",{"$f":"'Unit Rates'!$A$21","v":"U8a"},"1303-H-e-U8a",{"$f":"IF(D91=\"Comb1\",CONCATENATE(VLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A91,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B91=\"B\",C91=\"a\"), \" Scraper Grading\", \"\"),\nIF(C91=\"b\",\"\",\"-\"),\nIF(C91=\"b\",\"\",VLOOKUP(A91,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",VLOOKUP(C91,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"IF(C91=\"f\",VLOOKUP(A91,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\",OR($C91=\"b\",$C91=\"f\")),\"\",VLOOKUP($A91,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),IF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\"),VLOOKUP($A91,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",VLOOKUP($A91,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"NRW Waste "},{"$f":"IF(C91=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A91,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A91,\"0\"),2)=\"00\",VLOOKUP(A91,Quantities[],Quantities!$B$2),\nIF(C91=\"f\",VLOOKUP(A91,Quantities[],Quantities!$B$2),\nVLOOKUP(A91,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",OR(C91=\"d\",C91=\"f\")),AND(C91=\"f\",B91=\"D\")),\nSUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2),VLOOKUP($A91,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D91,2)=\"Sc\",OR(C91=\"a\",C91=\"f\")),\nVLOOKUP(A91,Quantities[],Quantities!$I$2),\n\nIF(AND(B91=\"D\",C91=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B91=\"D\",B91=\"Q\"),\nSUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A91,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D91,2)=\"Mg\", VLOOKUP(A91,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",OR(C91=\"d\",C91=\"f\"))),\n(SUM(VLOOKUP($A91,Quantities[],Quantities!$P$2)*VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$R$2)*VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$T$2)*VLOOKUP($A91,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D91,2)=\"Sc\",OR(C91=\"a\",C91=\"f\")),\nVLOOKUP(A91,Quantities[],Quantities!$J$2),\n\nIF(AND(B91=\"D\",C91=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2)),\n\nIF(AND(B91=\"D\", (VLOOKUP(A91,Quantities[],Quantities!$O$2)+VLOOKUP(A91,Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A91,Quantities[],Quantities!$P$2)*VLOOKUP(A91,Quantities[],Quantities!$O$2)\n+VLOOKUP(A91,Quantities[],Quantities!$R$2)*VLOOKUP(A91,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A91,Quantities[],Quantities!$T$2)*VLOOKUP(A91,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A91,Quantities[],Quantities!$O$2)+VLOOKUP(A91,Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2)),\n\nIF($B91=\"Q\", (SUM(VLOOKUP($A91,Quantities[],Quantities!$P$2)*VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$R$2)*VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$T$2)*VLOOKUP($A91,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A91,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D91,1)=\"U\",\"-\",VLOOKUP(D91,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"H","e",{"$f":"'Unit Rates'!$A$21","v":"U8a"},"1704-H-e-U8a",{"$f":"IF(D92=\"Comb1\",CONCATENATE(VLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A92,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B92=\"B\",C92=\"a\"), \" Scraper Grading\", \"\"),\nIF(C92=\"b\",\"\",\"-\"),\nIF(C92=\"b\",\"\",VLOOKUP(A92,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",VLOOKUP(C92,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"IF(C92=\"f\",VLOOKUP(A92,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\",OR($C92=\"b\",$C92=\"f\")),\"\",VLOOKUP($A92,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),IF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\"),VLOOKUP($A92,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",VLOOKUP($A92,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C92=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A92,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A92,\"0\"),2)=\"00\",VLOOKUP(A92,Quantities[],Quantities!$B$2),\nIF(C92=\"f\",VLOOKUP(A92,Quantities[],Quantities!$B$2),\nVLOOKUP(A92,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",OR(C92=\"d\",C92=\"f\")),AND(C92=\"f\",B92=\"D\")),\nSUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2),VLOOKUP($A92,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D92,2)=\"Sc\",OR(C92=\"a\",C92=\"f\")),\nVLOOKUP(A92,Quantities[],Quantities!$I$2),\n\nIF(AND(B92=\"D\",C92=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B92=\"D\",B92=\"Q\"),\nSUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A92,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D92,2)=\"Mg\", VLOOKUP(A92,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",OR(C92=\"d\",C92=\"f\"))),\n(SUM(VLOOKUP($A92,Quantities[],Quantities!$P$2)*VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$R$2)*VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$T$2)*VLOOKUP($A92,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D92,2)=\"Sc\",OR(C92=\"a\",C92=\"f\")),\nVLOOKUP(A92,Quantities[],Quantities!$J$2),\n\nIF(AND(B92=\"D\",C92=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2)),\n\nIF(AND(B92=\"D\", (VLOOKUP(A92,Quantities[],Quantities!$O$2)+VLOOKUP(A92,Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A92,Quantities[],Quantities!$P$2)*VLOOKUP(A92,Quantities[],Quantities!$O$2)\n+VLOOKUP(A92,Quantities[],Quantities!$R$2)*VLOOKUP(A92,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A92,Quantities[],Quantities!$T$2)*VLOOKUP(A92,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A92,Quantities[],Quantities!$O$2)+VLOOKUP(A92,Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2)),\n\nIF($B92=\"Q\", (SUM(VLOOKUP($A92,Quantities[],Quantities!$P$2)*VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$R$2)*VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$T$2)*VLOOKUP($A92,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A92,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D92,1)=\"U\",\"-\",VLOOKUP(D92,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"M","e","U","1000-M-e-U",{"$f":"IF(D93=\"Comb1\",CONCATENATE(VLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A93,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B93=\"B\",C93=\"a\"), \" Scraper Grading\", \"\"),\nIF(C93=\"b\",\"\",\"-\"),\nIF(C93=\"b\",\"\",VLOOKUP(A93,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",VLOOKUP(C93,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C93=\"f\",VLOOKUP(A93,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\",OR($C93=\"b\",$C93=\"f\")),\"\",VLOOKUP($A93,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),IF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\"),VLOOKUP($A93,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",VLOOKUP($A93,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" West In-Pit Waste"},{"$f":"IF(C93=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A93,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A93,\"0\"),2)=\"00\",VLOOKUP(A93,Quantities[],Quantities!$B$2),\nIF(C93=\"f\",VLOOKUP(A93,Quantities[],Quantities!$B$2),\nVLOOKUP(A93,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",OR(C93=\"d\",C93=\"f\")),AND(C93=\"f\",B93=\"D\")),\nSUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2),VLOOKUP($A93,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D93,2)=\"Sc\",OR(C93=\"a\",C93=\"f\")),\nVLOOKUP(A93,Quantities[],Quantities!$I$2),\n\nIF(AND(B93=\"D\",C93=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B93=\"D\",B93=\"Q\"),\nSUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A93,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D93,2)=\"Mg\", VLOOKUP(A93,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",OR(C93=\"d\",C93=\"f\"))),\n(SUM(VLOOKUP($A93,Quantities[],Quantities!$P$2)*VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$R$2)*VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$T$2)*VLOOKUP($A93,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D93,2)=\"Sc\",OR(C93=\"a\",C93=\"f\")),\nVLOOKUP(A93,Quantities[],Quantities!$J$2),\n\nIF(AND(B93=\"D\",C93=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2)),\n\nIF(AND(B93=\"D\", (VLOOKUP(A93,Quantities[],Quantities!$O$2)+VLOOKUP(A93,Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A93,Quantities[],Quantities!$P$2)*VLOOKUP(A93,Quantities[],Quantities!$O$2)\n+VLOOKUP(A93,Quantities[],Quantities!$R$2)*VLOOKUP(A93,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A93,Quantities[],Quantities!$T$2)*VLOOKUP(A93,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A93,Quantities[],Quantities!$O$2)+VLOOKUP(A93,Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2)),\n\nIF($B93=\"Q\", (SUM(VLOOKUP($A93,Quantities[],Quantities!$P$2)*VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$R$2)*VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$T$2)*VLOOKUP($A93,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A93,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D93,1)=\"U\",\"-\",VLOOKUP(D93,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$7","v":1100},"M","e","U","1100-M-e-U",{"$f":"IF(D94=\"Comb1\",CONCATENATE(VLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A94,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B94=\"B\",C94=\"a\"), \" Scraper Grading\", \"\"),\nIF(C94=\"b\",\"\",\"-\"),\nIF(C94=\"b\",\"\",VLOOKUP(A94,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",VLOOKUP(C94,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C94=\"f\",VLOOKUP(A94,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\",OR($C94=\"b\",$C94=\"f\")),\"\",VLOOKUP($A94,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),IF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\"),VLOOKUP($A94,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",VLOOKUP($A94,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" East In-Pit Waste"},{"$f":"IF(C94=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A94,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A94,\"0\"),2)=\"00\",VLOOKUP(A94,Quantities[],Quantities!$B$2),\nIF(C94=\"f\",VLOOKUP(A94,Quantities[],Quantities!$B$2),\nVLOOKUP(A94,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",OR(C94=\"d\",C94=\"f\")),AND(C94=\"f\",B94=\"D\")),\nSUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2),VLOOKUP($A94,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D94,2)=\"Sc\",OR(C94=\"a\",C94=\"f\")),\nVLOOKUP(A94,Quantities[],Quantities!$I$2),\n\nIF(AND(B94=\"D\",C94=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B94=\"D\",B94=\"Q\"),\nSUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A94,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D94,2)=\"Mg\", VLOOKUP(A94,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",OR(C94=\"d\",C94=\"f\"))),\n(SUM(VLOOKUP($A94,Quantities[],Quantities!$P$2)*VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$R$2)*VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$T$2)*VLOOKUP($A94,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D94,2)=\"Sc\",OR(C94=\"a\",C94=\"f\")),\nVLOOKUP(A94,Quantities[],Quantities!$J$2),\n\nIF(AND(B94=\"D\",C94=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2)),\n\nIF(AND(B94=\"D\", (VLOOKUP(A94,Quantities[],Quantities!$O$2)+VLOOKUP(A94,Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A94,Quantities[],Quantities!$P$2)*VLOOKUP(A94,Quantities[],Quantities!$O$2)\n+VLOOKUP(A94,Quantities[],Quantities!$R$2)*VLOOKUP(A94,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A94,Quantities[],Quantities!$T$2)*VLOOKUP(A94,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A94,Quantities[],Quantities!$O$2)+VLOOKUP(A94,Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2)),\n\nIF($B94=\"Q\", (SUM(VLOOKUP($A94,Quantities[],Quantities!$P$2)*VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$R$2)*VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$T$2)*VLOOKUP($A94,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A94,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D94,1)=\"U\",\"-\",VLOOKUP(D94,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$10","v":1200},"M","e","U","1200-M-e-U",{"$f":"IF(D95=\"Comb1\",CONCATENATE(VLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A95,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B95=\"B\",C95=\"a\"), \" Scraper Grading\", \"\"),\nIF(C95=\"b\",\"\",\"-\"),\nIF(C95=\"b\",\"\",VLOOKUP(A95,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",VLOOKUP(C95,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C95=\"f\",VLOOKUP(A95,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\",OR($C95=\"b\",$C95=\"f\")),\"\",VLOOKUP($A95,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),IF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\"),VLOOKUP($A95,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",VLOOKUP($A95,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" North Stockpile"},{"$f":"IF(C95=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A95,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A95,\"0\"),2)=\"00\",VLOOKUP(A95,Quantities[],Quantities!$B$2),\nIF(C95=\"f\",VLOOKUP(A95,Quantities[],Quantities!$B$2),\nVLOOKUP(A95,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",OR(C95=\"d\",C95=\"f\")),AND(C95=\"f\",B95=\"D\")),\nSUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2),VLOOKUP($A95,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D95,2)=\"Sc\",OR(C95=\"a\",C95=\"f\")),\nVLOOKUP(A95,Quantities[],Quantities!$I$2),\n\nIF(AND(B95=\"D\",C95=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B95=\"D\",B95=\"Q\"),\nSUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A95,Quantities[],Quantities!$G$2)\n))))","v":"-"},{"$f":"IF(LEFT(D95,2)=\"Mg\", VLOOKUP(A95,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",OR(C95=\"d\",C95=\"f\"))),\n(SUM(VLOOKUP($A95,Quantities[],Quantities!$P$2)*VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$R$2)*VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$T$2)*VLOOKUP($A95,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D95,2)=\"Sc\",OR(C95=\"a\",C95=\"f\")),\nVLOOKUP(A95,Quantities[],Quantities!$J$2),\n\nIF(AND(B95=\"D\",C95=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2)),\n\nIF(AND(B95=\"D\", (VLOOKUP(A95,Quantities[],Quantities!$O$2)+VLOOKUP(A95,Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A95,Quantities[],Quantities!$P$2)*VLOOKUP(A95,Quantities[],Quantities!$O$2)\n+VLOOKUP(A95,Quantities[],Quantities!$R$2)*VLOOKUP(A95,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A95,Quantities[],Quantities!$T$2)*VLOOKUP(A95,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A95,Quantities[],Quantities!$O$2)+VLOOKUP(A95,Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2)),\n\nIF($B95=\"Q\", (SUM(VLOOKUP($A95,Quantities[],Quantities!$P$2)*VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$R$2)*VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$T$2)*VLOOKUP($A95,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A95,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D95,1)=\"U\",\"-\",VLOOKUP(D95,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"M","e","U","1300-M-e-U",{"$f":"IF(D96=\"Comb1\",CONCATENATE(VLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A96,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B96=\"B\",C96=\"a\"), \" Scraper Grading\", \"\"),\nIF(C96=\"b\",\"\",\"-\"),\nIF(C96=\"b\",\"\",VLOOKUP(A96,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",VLOOKUP(C96,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C96=\"f\",VLOOKUP(A96,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\",OR($C96=\"b\",$C96=\"f\")),\"\",VLOOKUP($A96,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),IF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\"),VLOOKUP($A96,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",VLOOKUP($A96,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" NRW Waste"},{"$f":"IF(C96=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A96,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A96,\"0\"),2)=\"00\",VLOOKUP(A96,Quantities[],Quantities!$B$2),\nIF(C96=\"f\",VLOOKUP(A96,Quantities[],Quantities!$B$2),\nVLOOKUP(A96,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",OR(C96=\"d\",C96=\"f\")),AND(C96=\"f\",B96=\"D\")),\nSUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2),VLOOKUP($A96,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D96,2)=\"Sc\",OR(C96=\"a\",C96=\"f\")),\nVLOOKUP(A96,Quantities[],Quantities!$I$2),\n\nIF(AND(B96=\"D\",C96=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B96=\"D\",B96=\"Q\"),\nSUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A96,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D96,2)=\"Mg\", VLOOKUP(A96,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",OR(C96=\"d\",C96=\"f\"))),\n(SUM(VLOOKUP($A96,Quantities[],Quantities!$P$2)*VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$R$2)*VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$T$2)*VLOOKUP($A96,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D96,2)=\"Sc\",OR(C96=\"a\",C96=\"f\")),\nVLOOKUP(A96,Quantities[],Quantities!$J$2),\n\nIF(AND(B96=\"D\",C96=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2)),\n\nIF(AND(B96=\"D\", (VLOOKUP(A96,Quantities[],Quantities!$O$2)+VLOOKUP(A96,Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A96,Quantities[],Quantities!$P$2)*VLOOKUP(A96,Quantities[],Quantities!$O$2)\n+VLOOKUP(A96,Quantities[],Quantities!$R$2)*VLOOKUP(A96,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A96,Quantities[],Quantities!$T$2)*VLOOKUP(A96,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A96,Quantities[],Quantities!$O$2)+VLOOKUP(A96,Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2)),\n\nIF($B96=\"Q\", (SUM(VLOOKUP($A96,Quantities[],Quantities!$P$2)*VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$R$2)*VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$T$2)*VLOOKUP($A96,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A96,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D96,1)=\"U\",\"-\",VLOOKUP(D96,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$16","v":1400},"M","e","U","1400-M-e-U",{"$f":"IF(D97=\"Comb1\",CONCATENATE(VLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A97,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B97=\"B\",C97=\"a\"), \" Scraper Grading\", \"\"),\nIF(C97=\"b\",\"\",\"-\"),\nIF(C97=\"b\",\"\",VLOOKUP(A97,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",VLOOKUP(C97,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"IF(C97=\"f\",VLOOKUP(A97,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\",OR($C97=\"b\",$C97=\"f\")),\"\",VLOOKUP($A97,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),IF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\"),VLOOKUP($A97,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",VLOOKUP($A97,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Haul Roads"},{"$f":"IF(C97=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A97,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A97,\"0\"),2)=\"00\",VLOOKUP(A97,Quantities[],Quantities!$B$2),\nIF(C97=\"f\",VLOOKUP(A97,Quantities[],Quantities!$B$2),\nVLOOKUP(A97,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",OR(C97=\"d\",C97=\"f\")),AND(C97=\"f\",B97=\"D\")),\nSUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2),VLOOKUP($A97,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D97,2)=\"Sc\",OR(C97=\"a\",C97=\"f\")),\nVLOOKUP(A97,Quantities[],Quantities!$I$2),\n\nIF(AND(B97=\"D\",C97=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B97=\"D\",B97=\"Q\"),\nSUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A97,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\", VLOOKUP(A97,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",OR(C97=\"d\",C97=\"f\"))),\n(SUM(VLOOKUP($A97,Quantities[],Quantities!$P$2)*VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$R$2)*VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$T$2)*VLOOKUP($A97,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D97,2)=\"Sc\",OR(C97=\"a\",C97=\"f\")),\nVLOOKUP(A97,Quantities[],Quantities!$J$2),\n\nIF(AND(B97=\"D\",C97=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2)),\n\nIF(AND(B97=\"D\", (VLOOKUP(A97,Quantities[],Quantities!$O$2)+VLOOKUP(A97,Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A97,Quantities[],Quantities!$P$2)*VLOOKUP(A97,Quantities[],Quantities!$O$2)\n+VLOOKUP(A97,Quantities[],Quantities!$R$2)*VLOOKUP(A97,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A97,Quantities[],Quantities!$T$2)*VLOOKUP(A97,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A97,Quantities[],Quantities!$O$2)+VLOOKUP(A97,Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2)),\n\nIF($B97=\"Q\", (SUM(VLOOKUP($A97,Quantities[],Quantities!$P$2)*VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$R$2)*VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$T$2)*VLOOKUP($A97,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A97,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D97,1)=\"U\",\"-\",VLOOKUP(D97,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"M","e","U","1500-M-e-U",{"$f":"IF(D98=\"Comb1\",CONCATENATE(VLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A98,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B98=\"B\",C98=\"a\"), \" Scraper Grading\", \"\"),\nIF(C98=\"b\",\"\",\"-\"),\nIF(C98=\"b\",\"\",VLOOKUP(A98,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",VLOOKUP(C98,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"IF(C98=\"f\",VLOOKUP(A98,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\",OR($C98=\"b\",$C98=\"f\")),\"\",VLOOKUP($A98,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),IF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\"),VLOOKUP($A98,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",VLOOKUP($A98,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Accessible Flat Areas"},{"$f":"IF(C98=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A98,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A98,\"0\"),2)=\"00\",VLOOKUP(A98,Quantities[],Quantities!$B$2),\nIF(C98=\"f\",VLOOKUP(A98,Quantities[],Quantities!$B$2),\nVLOOKUP(A98,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",OR(C98=\"d\",C98=\"f\")),AND(C98=\"f\",B98=\"D\")),\nSUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2),VLOOKUP($A98,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D98,2)=\"Sc\",OR(C98=\"a\",C98=\"f\")),\nVLOOKUP(A98,Quantities[],Quantities!$I$2),\n\nIF(AND(B98=\"D\",C98=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B98=\"D\",B98=\"Q\"),\nSUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A98,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\", VLOOKUP(A98,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",OR(C98=\"d\",C98=\"f\"))),\n(SUM(VLOOKUP($A98,Quantities[],Quantities!$P$2)*VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$R$2)*VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$T$2)*VLOOKUP($A98,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D98,2)=\"Sc\",OR(C98=\"a\",C98=\"f\")),\nVLOOKUP(A98,Quantities[],Quantities!$J$2),\n\nIF(AND(B98=\"D\",C98=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2)),\n\nIF(AND(B98=\"D\", (VLOOKUP(A98,Quantities[],Quantities!$O$2)+VLOOKUP(A98,Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A98,Quantities[],Quantities!$P$2)*VLOOKUP(A98,Quantities[],Quantities!$O$2)\n+VLOOKUP(A98,Quantities[],Quantities!$R$2)*VLOOKUP(A98,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A98,Quantities[],Quantities!$T$2)*VLOOKUP(A98,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A98,Quantities[],Quantities!$O$2)+VLOOKUP(A98,Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2)),\n\nIF($B98=\"Q\", (SUM(VLOOKUP($A98,Quantities[],Quantities!$P$2)*VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$R$2)*VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$T$2)*VLOOKUP($A98,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A98,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D98,1)=\"U\",\"-\",VLOOKUP(D98,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A21","v":1600},"M","e","U","1600-M-e-U",{"$f":"IF(D99=\"Comb1\",CONCATENATE(VLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A99,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B99=\"B\",C99=\"a\"), \" Scraper Grading\", \"\"),\nIF(C99=\"b\",\"\",\"-\"),\nIF(C99=\"b\",\"\",VLOOKUP(A99,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",VLOOKUP(C99,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"IF(C99=\"f\",VLOOKUP(A99,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\",OR($C99=\"b\",$C99=\"f\")),\"\",VLOOKUP($A99,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),IF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\"),VLOOKUP($A99,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",VLOOKUP($A99,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Little Rock Open Pit"},{"$f":"IF(C99=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A99,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A99,\"0\"),2)=\"00\",VLOOKUP(A99,Quantities[],Quantities!$B$2),\nIF(C99=\"f\",VLOOKUP(A99,Quantities[],Quantities!$B$2),\nVLOOKUP(A99,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",OR(C99=\"d\",C99=\"f\")),AND(C99=\"f\",B99=\"D\")),\nSUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2),VLOOKUP($A99,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D99,2)=\"Sc\",OR(C99=\"a\",C99=\"f\")),\nVLOOKUP(A99,Quantities[],Quantities!$I$2),\n\nIF(AND(B99=\"D\",C99=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B99=\"D\",B99=\"Q\"),\nSUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A99,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\", VLOOKUP(A99,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",OR(C99=\"d\",C99=\"f\"))),\n(SUM(VLOOKUP($A99,Quantities[],Quantities!$P$2)*VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$R$2)*VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$T$2)*VLOOKUP($A99,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D99,2)=\"Sc\",OR(C99=\"a\",C99=\"f\")),\nVLOOKUP(A99,Quantities[],Quantities!$J$2),\n\nIF(AND(B99=\"D\",C99=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2)),\n\nIF(AND(B99=\"D\", (VLOOKUP(A99,Quantities[],Quantities!$O$2)+VLOOKUP(A99,Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A99,Quantities[],Quantities!$P$2)*VLOOKUP(A99,Quantities[],Quantities!$O$2)\n+VLOOKUP(A99,Quantities[],Quantities!$R$2)*VLOOKUP(A99,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A99,Quantities[],Quantities!$T$2)*VLOOKUP(A99,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A99,Quantities[],Quantities!$O$2)+VLOOKUP(A99,Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2)),\n\nIF($B99=\"Q\", (SUM(VLOOKUP($A99,Quantities[],Quantities!$P$2)*VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$R$2)*VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$T$2)*VLOOKUP($A99,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A99,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D99,1)=\"U\",\"-\",VLOOKUP(D99,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$27","v":1704},"M","e","U","1704-M-e-U",{"$f":"IF(D100=\"Comb1\",CONCATENATE(VLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A100,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B100=\"B\",C100=\"a\"), \" Scraper Grading\", \"\"),\nIF(C100=\"b\",\"\",\"-\"),\nIF(C100=\"b\",\"\",VLOOKUP(A100,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",VLOOKUP(C100,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"IF(C100=\"f\",VLOOKUP(A100,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\",OR($C100=\"b\",$C100=\"f\")),\"\",VLOOKUP($A100,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),IF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\"),VLOOKUP($A100,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",VLOOKUP($A100,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion Outslope "},{"$f":"IF(C100=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A100,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A100,\"0\"),2)=\"00\",VLOOKUP(A100,Quantities[],Quantities!$B$2),\nIF(C100=\"f\",VLOOKUP(A100,Quantities[],Quantities!$B$2),\nVLOOKUP(A100,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",OR(C100=\"d\",C100=\"f\")),AND(C100=\"f\",B100=\"D\")),\nSUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2),VLOOKUP($A100,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D100,2)=\"Sc\",OR(C100=\"a\",C100=\"f\")),\nVLOOKUP(A100,Quantities[],Quantities!$I$2),\n\nIF(AND(B100=\"D\",C100=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B100=\"D\",B100=\"Q\"),\nSUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A100,Quantities[],Quantities!$G$2)\n))))","v":20},{"$f":"IF(LEFT(D100,2)=\"Mg\", VLOOKUP(A100,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",OR(C100=\"d\",C100=\"f\"))),\n(SUM(VLOOKUP($A100,Quantities[],Quantities!$P$2)*VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$R$2)*VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$T$2)*VLOOKUP($A100,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D100,2)=\"Sc\",OR(C100=\"a\",C100=\"f\")),\nVLOOKUP(A100,Quantities[],Quantities!$J$2),\n\nIF(AND(B100=\"D\",C100=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2)),\n\nIF(AND(B100=\"D\", (VLOOKUP(A100,Quantities[],Quantities!$O$2)+VLOOKUP(A100,Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A100,Quantities[],Quantities!$P$2)*VLOOKUP(A100,Quantities[],Quantities!$O$2)\n+VLOOKUP(A100,Quantities[],Quantities!$R$2)*VLOOKUP(A100,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A100,Quantities[],Quantities!$T$2)*VLOOKUP(A100,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A100,Quantities[],Quantities!$O$2)+VLOOKUP(A100,Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2)),\n\nIF($B100=\"Q\", (SUM(VLOOKUP($A100,Quantities[],Quantities!$P$2)*VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$R$2)*VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$T$2)*VLOOKUP($A100,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A100,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D100,1)=\"U\",\"-\",VLOOKUP(D100,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1801},"M","e","U","1801-M-e-U",{"$f":"IF(D101=\"Comb1\",CONCATENATE(VLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A101,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B101=\"B\",C101=\"a\"), \" Scraper Grading\", \"\"),\nIF(C101=\"b\",\"\",\"-\"),\nIF(C101=\"b\",\"\",VLOOKUP(A101,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",VLOOKUP(C101,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"IF(C101=\"f\",VLOOKUP(A101,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\",OR($C101=\"b\",$C101=\"f\")),\"\",VLOOKUP($A101,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),IF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\"),VLOOKUP($A101,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",VLOOKUP($A101,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"West Canyon Stockpile "},{"$f":"IF(C101=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A101,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A101,\"0\"),2)=\"00\",VLOOKUP(A101,Quantities[],Quantities!$B$2),\nIF(C101=\"f\",VLOOKUP(A101,Quantities[],Quantities!$B$2),\nVLOOKUP(A101,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",OR(C101=\"d\",C101=\"f\")),AND(C101=\"f\",B101=\"D\")),\nSUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2),VLOOKUP($A101,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D101,2)=\"Sc\",OR(C101=\"a\",C101=\"f\")),\nVLOOKUP(A101,Quantities[],Quantities!$I$2),\n\nIF(AND(B101=\"D\",C101=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B101=\"D\",B101=\"Q\"),\nSUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A101,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\", VLOOKUP(A101,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",OR(C101=\"d\",C101=\"f\"))),\n(SUM(VLOOKUP($A101,Quantities[],Quantities!$P$2)*VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$R$2)*VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$T$2)*VLOOKUP($A101,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D101,2)=\"Sc\",OR(C101=\"a\",C101=\"f\")),\nVLOOKUP(A101,Quantities[],Quantities!$J$2),\n\nIF(AND(B101=\"D\",C101=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2)),\n\nIF(AND(B101=\"D\", (VLOOKUP(A101,Quantities[],Quantities!$O$2)+VLOOKUP(A101,Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A101,Quantities[],Quantities!$P$2)*VLOOKUP(A101,Quantities[],Quantities!$O$2)\n+VLOOKUP(A101,Quantities[],Quantities!$R$2)*VLOOKUP(A101,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A101,Quantities[],Quantities!$T$2)*VLOOKUP(A101,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A101,Quantities[],Quantities!$O$2)+VLOOKUP(A101,Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2)),\n\nIF($B101=\"Q\", (SUM(VLOOKUP($A101,Quantities[],Quantities!$P$2)*VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$R$2)*VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$T$2)*VLOOKUP($A101,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A101,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D101,1)=\"U\",\"-\",VLOOKUP(D101,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$31","v":1803},"M","e","U","1803-M-e-U",{"$f":"IF(D102=\"Comb1\",CONCATENATE(VLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A102,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B102=\"B\",C102=\"a\"), \" Scraper Grading\", \"\"),\nIF(C102=\"b\",\"\",\"-\"),\nIF(C102=\"b\",\"\",VLOOKUP(A102,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",VLOOKUP(C102,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"IF(C102=\"f\",VLOOKUP(A102,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\",OR($C102=\"b\",$C102=\"f\")),\"\",VLOOKUP($A102,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),IF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\"),VLOOKUP($A102,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",VLOOKUP($A102,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Copper Leach "},{"$f":"IF(C102=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A102,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A102,\"0\"),2)=\"00\",VLOOKUP(A102,Quantities[],Quantities!$B$2),\nIF(C102=\"f\",VLOOKUP(A102,Quantities[],Quantities!$B$2),\nVLOOKUP(A102,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",OR(C102=\"d\",C102=\"f\")),AND(C102=\"f\",B102=\"D\")),\nSUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2),VLOOKUP($A102,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D102,2)=\"Sc\",OR(C102=\"a\",C102=\"f\")),\nVLOOKUP(A102,Quantities[],Quantities!$I$2),\n\nIF(AND(B102=\"D\",C102=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B102=\"D\",B102=\"Q\"),\nSUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A102,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\", VLOOKUP(A102,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",OR(C102=\"d\",C102=\"f\"))),\n(SUM(VLOOKUP($A102,Quantities[],Quantities!$P$2)*VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$R$2)*VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$T$2)*VLOOKUP($A102,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D102,2)=\"Sc\",OR(C102=\"a\",C102=\"f\")),\nVLOOKUP(A102,Quantities[],Quantities!$J$2),\n\nIF(AND(B102=\"D\",C102=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2)),\n\nIF(AND(B102=\"D\", (VLOOKUP(A102,Quantities[],Quantities!$O$2)+VLOOKUP(A102,Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A102,Quantities[],Quantities!$P$2)*VLOOKUP(A102,Quantities[],Quantities!$O$2)\n+VLOOKUP(A102,Quantities[],Quantities!$R$2)*VLOOKUP(A102,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A102,Quantities[],Quantities!$T$2)*VLOOKUP(A102,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A102,Quantities[],Quantities!$O$2)+VLOOKUP(A102,Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2)),\n\nIF($B102=\"Q\", (SUM(VLOOKUP($A102,Quantities[],Quantities!$P$2)*VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$R$2)*VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$T$2)*VLOOKUP($A102,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A102,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D102,1)=\"U\",\"-\",VLOOKUP(D102,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$30","v":1802},"M","e","U","1802-M-e-U",{"$f":"IF(D103=\"Comb1\",CONCATENATE(VLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A103,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B103=\"B\",C103=\"a\"), \" Scraper Grading\", \"\"),\nIF(C103=\"b\",\"\",\"-\"),\nIF(C103=\"b\",\"\",VLOOKUP(A103,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",VLOOKUP(C103,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"IF(C103=\"f\",VLOOKUP(A103,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\",OR($C103=\"b\",$C103=\"f\")),\"\",VLOOKUP($A103,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),IF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\"),VLOOKUP($A103,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",VLOOKUP($A103,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"P-Plant "},{"$f":"IF(C103=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A103,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A103,\"0\"),2)=\"00\",VLOOKUP(A103,Quantities[],Quantities!$B$2),\nIF(C103=\"f\",VLOOKUP(A103,Quantities[],Quantities!$B$2),\nVLOOKUP(A103,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",OR(C103=\"d\",C103=\"f\")),AND(C103=\"f\",B103=\"D\")),\nSUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2),VLOOKUP($A103,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D103,2)=\"Sc\",OR(C103=\"a\",C103=\"f\")),\nVLOOKUP(A103,Quantities[],Quantities!$I$2),\n\nIF(AND(B103=\"D\",C103=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B103=\"D\",B103=\"Q\"),\nSUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A103,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\", VLOOKUP(A103,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",OR(C103=\"d\",C103=\"f\"))),\n(SUM(VLOOKUP($A103,Quantities[],Quantities!$P$2)*VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$R$2)*VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$T$2)*VLOOKUP($A103,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D103,2)=\"Sc\",OR(C103=\"a\",C103=\"f\")),\nVLOOKUP(A103,Quantities[],Quantities!$J$2),\n\nIF(AND(B103=\"D\",C103=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2)),\n\nIF(AND(B103=\"D\", (VLOOKUP(A103,Quantities[],Quantities!$O$2)+VLOOKUP(A103,Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A103,Quantities[],Quantities!$P$2)*VLOOKUP(A103,Quantities[],Quantities!$O$2)\n+VLOOKUP(A103,Quantities[],Quantities!$R$2)*VLOOKUP(A103,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A103,Quantities[],Quantities!$T$2)*VLOOKUP(A103,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A103,Quantities[],Quantities!$O$2)+VLOOKUP(A103,Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2)),\n\nIF($B103=\"Q\", (SUM(VLOOKUP($A103,Quantities[],Quantities!$P$2)*VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$R$2)*VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$T$2)*VLOOKUP($A103,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A103,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D103,1)=\"U\",\"-\",VLOOKUP(D103,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$44","v":2100},"M","e","U","2100-M-e-U",{"$f":"IF(D104=\"Comb1\",CONCATENATE(VLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A104,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B104=\"B\",C104=\"a\"), \" Scraper Grading\", \"\"),\nIF(C104=\"b\",\"\",\"-\"),\nIF(C104=\"b\",\"\",VLOOKUP(A104,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",VLOOKUP(C104,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"IF(C104=\"f\",VLOOKUP(A104,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\",OR($C104=\"b\",$C104=\"f\")),\"\",VLOOKUP($A104,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),IF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\"),VLOOKUP($A104,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",VLOOKUP($A104,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"IF(C104=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A104,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A104,\"0\"),2)=\"00\",VLOOKUP(A104,Quantities[],Quantities!$B$2),\nIF(C104=\"f\",VLOOKUP(A104,Quantities[],Quantities!$B$2),\nVLOOKUP(A104,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",OR(C104=\"d\",C104=\"f\")),AND(C104=\"f\",B104=\"D\")),\nSUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2),VLOOKUP($A104,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D104,2)=\"Sc\",OR(C104=\"a\",C104=\"f\")),\nVLOOKUP(A104,Quantities[],Quantities!$I$2),\n\nIF(AND(B104=\"D\",C104=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B104=\"D\",B104=\"Q\"),\nSUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A104,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\", VLOOKUP(A104,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",OR(C104=\"d\",C104=\"f\"))),\n(SUM(VLOOKUP($A104,Quantities[],Quantities!$P$2)*VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$R$2)*VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$T$2)*VLOOKUP($A104,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D104,2)=\"Sc\",OR(C104=\"a\",C104=\"f\")),\nVLOOKUP(A104,Quantities[],Quantities!$J$2),\n\nIF(AND(B104=\"D\",C104=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2)),\n\nIF(AND(B104=\"D\", (VLOOKUP(A104,Quantities[],Quantities!$O$2)+VLOOKUP(A104,Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A104,Quantities[],Quantities!$P$2)*VLOOKUP(A104,Quantities[],Quantities!$O$2)\n+VLOOKUP(A104,Quantities[],Quantities!$R$2)*VLOOKUP(A104,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A104,Quantities[],Quantities!$T$2)*VLOOKUP(A104,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A104,Quantities[],Quantities!$O$2)+VLOOKUP(A104,Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2)),\n\nIF($B104=\"Q\", (SUM(VLOOKUP($A104,Quantities[],Quantities!$P$2)*VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$R$2)*VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$T$2)*VLOOKUP($A104,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A104,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D104,1)=\"U\",\"-\",VLOOKUP(D104,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$45","v":2200},"M","e","U","2200-M-e-U",{"$f":"IF(D105=\"Comb1\",CONCATENATE(VLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A105,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B105=\"B\",C105=\"a\"), \" Scraper Grading\", \"\"),\nIF(C105=\"b\",\"\",\"-\"),\nIF(C105=\"b\",\"\",VLOOKUP(A105,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",VLOOKUP(C105,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"IF(C105=\"f\",VLOOKUP(A105,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\",OR($C105=\"b\",$C105=\"f\")),\"\",VLOOKUP($A105,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),IF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\"),VLOOKUP($A105,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",VLOOKUP($A105,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(C105=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A105,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A105,\"0\"),2)=\"00\",VLOOKUP(A105,Quantities[],Quantities!$B$2),\nIF(C105=\"f\",VLOOKUP(A105,Quantities[],Quantities!$B$2),\nVLOOKUP(A105,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",OR(C105=\"d\",C105=\"f\")),AND(C105=\"f\",B105=\"D\")),\nSUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2),VLOOKUP($A105,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D105,2)=\"Sc\",OR(C105=\"a\",C105=\"f\")),\nVLOOKUP(A105,Quantities[],Quantities!$I$2),\n\nIF(AND(B105=\"D\",C105=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B105=\"D\",B105=\"Q\"),\nSUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A105,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\", VLOOKUP(A105,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",OR(C105=\"d\",C105=\"f\"))),\n(SUM(VLOOKUP($A105,Quantities[],Quantities!$P$2)*VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$R$2)*VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$T$2)*VLOOKUP($A105,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D105,2)=\"Sc\",OR(C105=\"a\",C105=\"f\")),\nVLOOKUP(A105,Quantities[],Quantities!$J$2),\n\nIF(AND(B105=\"D\",C105=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2)),\n\nIF(AND(B105=\"D\", (VLOOKUP(A105,Quantities[],Quantities!$O$2)+VLOOKUP(A105,Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A105,Quantities[],Quantities!$P$2)*VLOOKUP(A105,Quantities[],Quantities!$O$2)\n+VLOOKUP(A105,Quantities[],Quantities!$R$2)*VLOOKUP(A105,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A105,Quantities[],Quantities!$T$2)*VLOOKUP(A105,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A105,Quantities[],Quantities!$O$2)+VLOOKUP(A105,Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2)),\n\nIF($B105=\"Q\", (SUM(VLOOKUP($A105,Quantities[],Quantities!$P$2)*VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$R$2)*VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$T$2)*VLOOKUP($A105,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A105,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D105,1)=\"U\",\"-\",VLOOKUP(D105,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},{"$f":"'Activity-Material_Codes'!A25","v":"Sb"},"e",{"$f":"'Unit Rates'!A43","v":"U28"},"1300-Sb-e-U28",{"$f":"IF(D106=\"Comb1\",CONCATENATE(VLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A106,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B106=\"B\",C106=\"a\"), \" Scraper Grading\", \"\"),\nIF(C106=\"b\",\"\",\"-\"),\nIF(C106=\"b\",\"\",VLOOKUP(A106,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",VLOOKUP(C106,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"IF(C106=\"f\",VLOOKUP(A106,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\",OR($C106=\"b\",$C106=\"f\")),\"\",VLOOKUP($A106,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),IF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\"),VLOOKUP($A106,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",VLOOKUP($A106,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" NRW Waste"},{"$f":"IF(C106=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A106,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A106,\"0\"),2)=\"00\",VLOOKUP(A106,Quantities[],Quantities!$B$2),\nIF(C106=\"f\",VLOOKUP(A106,Quantities[],Quantities!$B$2),\nVLOOKUP(A106,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",OR(C106=\"d\",C106=\"f\")),AND(C106=\"f\",B106=\"D\")),\nSUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2),VLOOKUP($A106,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D106,2)=\"Sc\",OR(C106=\"a\",C106=\"f\")),\nVLOOKUP(A106,Quantities[],Quantities!$I$2),\n\nIF(AND(B106=\"D\",C106=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B106=\"D\",B106=\"Q\"),\nSUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A106,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D106,2)=\"Mg\", VLOOKUP(A106,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",OR(C106=\"d\",C106=\"f\"))),\n(SUM(VLOOKUP($A106,Quantities[],Quantities!$P$2)*VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$R$2)*VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$T$2)*VLOOKUP($A106,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D106,2)=\"Sc\",OR(C106=\"a\",C106=\"f\")),\nVLOOKUP(A106,Quantities[],Quantities!$J$2),\n\nIF(AND(B106=\"D\",C106=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2)),\n\nIF(AND(B106=\"D\", (VLOOKUP(A106,Quantities[],Quantities!$O$2)+VLOOKUP(A106,Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A106,Quantities[],Quantities!$P$2)*VLOOKUP(A106,Quantities[],Quantities!$O$2)\n+VLOOKUP(A106,Quantities[],Quantities!$R$2)*VLOOKUP(A106,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A106,Quantities[],Quantities!$T$2)*VLOOKUP(A106,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A106,Quantities[],Quantities!$O$2)+VLOOKUP(A106,Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2)),\n\nIF($B106=\"Q\", (SUM(VLOOKUP($A106,Quantities[],Quantities!$P$2)*VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$R$2)*VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$T$2)*VLOOKUP($A106,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A106,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D106,1)=\"U\",\"-\",VLOOKUP(D106,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$18","v":1402},{"$f":"'Activity-Material_Codes'!$A$25","v":"Sb"},"e",{"$f":"'Unit Rates'!$A$43","v":"U28"},"1402-Sb-e-U28",{"$f":"IF(D107=\"Comb1\",CONCATENATE(VLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A107,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B107=\"B\",C107=\"a\"), \" Scraper Grading\", \"\"),\nIF(C107=\"b\",\"\",\"-\"),\nIF(C107=\"b\",\"\",VLOOKUP(A107,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",VLOOKUP(C107,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C107=\"f\",VLOOKUP(A107,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\",OR($C107=\"b\",$C107=\"f\")),\"\",VLOOKUP($A107,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),IF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\"),VLOOKUP($A107,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",VLOOKUP($A107,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Haul Road "},{"$f":"IF(C107=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A107,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A107,\"0\"),2)=\"00\",VLOOKUP(A107,Quantities[],Quantities!$B$2),\nIF(C107=\"f\",VLOOKUP(A107,Quantities[],Quantities!$B$2),\nVLOOKUP(A107,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",OR(C107=\"d\",C107=\"f\")),AND(C107=\"f\",B107=\"D\")),\nSUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2),VLOOKUP($A107,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D107,2)=\"Sc\",OR(C107=\"a\",C107=\"f\")),\nVLOOKUP(A107,Quantities[],Quantities!$I$2),\n\nIF(AND(B107=\"D\",C107=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B107=\"D\",B107=\"Q\"),\nSUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A107,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\", VLOOKUP(A107,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",OR(C107=\"d\",C107=\"f\"))),\n(SUM(VLOOKUP($A107,Quantities[],Quantities!$P$2)*VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$R$2)*VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$T$2)*VLOOKUP($A107,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D107,2)=\"Sc\",OR(C107=\"a\",C107=\"f\")),\nVLOOKUP(A107,Quantities[],Quantities!$J$2),\n\nIF(AND(B107=\"D\",C107=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2)),\n\nIF(AND(B107=\"D\", (VLOOKUP(A107,Quantities[],Quantities!$O$2)+VLOOKUP(A107,Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A107,Quantities[],Quantities!$P$2)*VLOOKUP(A107,Quantities[],Quantities!$O$2)\n+VLOOKUP(A107,Quantities[],Quantities!$R$2)*VLOOKUP(A107,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A107,Quantities[],Quantities!$T$2)*VLOOKUP(A107,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A107,Quantities[],Quantities!$O$2)+VLOOKUP(A107,Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2)),\n\nIF($B107=\"Q\", (SUM(VLOOKUP($A107,Quantities[],Quantities!$P$2)*VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$R$2)*VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$T$2)*VLOOKUP($A107,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A107,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D107,1)=\"U\",\"-\",VLOOKUP(D107,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},{"$f":"'Activity-Material_Codes'!$A$25","v":"Sb"},"e",{"$f":"'Unit Rates'!$A$43","v":"U28"},"1500-Sb-e-U28",{"$f":"IF(D108=\"Comb1\",CONCATENATE(VLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A108,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B108=\"B\",C108=\"a\"), \" Scraper Grading\", \"\"),\nIF(C108=\"b\",\"\",\"-\"),\nIF(C108=\"b\",\"\",VLOOKUP(A108,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",VLOOKUP(C108,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"IF(C108=\"f\",VLOOKUP(A108,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\",OR($C108=\"b\",$C108=\"f\")),\"\",VLOOKUP($A108,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),IF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\"),VLOOKUP($A108,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",VLOOKUP($A108,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Accessible Flat Areas"},{"$f":"IF(C108=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A108,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A108,\"0\"),2)=\"00\",VLOOKUP(A108,Quantities[],Quantities!$B$2),\nIF(C108=\"f\",VLOOKUP(A108,Quantities[],Quantities!$B$2),\nVLOOKUP(A108,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",OR(C108=\"d\",C108=\"f\")),AND(C108=\"f\",B108=\"D\")),\nSUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2),VLOOKUP($A108,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D108,2)=\"Sc\",OR(C108=\"a\",C108=\"f\")),\nVLOOKUP(A108,Quantities[],Quantities!$I$2),\n\nIF(AND(B108=\"D\",C108=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B108=\"D\",B108=\"Q\"),\nSUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A108,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\", VLOOKUP(A108,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",OR(C108=\"d\",C108=\"f\"))),\n(SUM(VLOOKUP($A108,Quantities[],Quantities!$P$2)*VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$R$2)*VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$T$2)*VLOOKUP($A108,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D108,2)=\"Sc\",OR(C108=\"a\",C108=\"f\")),\nVLOOKUP(A108,Quantities[],Quantities!$J$2),\n\nIF(AND(B108=\"D\",C108=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2)),\n\nIF(AND(B108=\"D\", (VLOOKUP(A108,Quantities[],Quantities!$O$2)+VLOOKUP(A108,Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A108,Quantities[],Quantities!$P$2)*VLOOKUP(A108,Quantities[],Quantities!$O$2)\n+VLOOKUP(A108,Quantities[],Quantities!$R$2)*VLOOKUP(A108,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A108,Quantities[],Quantities!$T$2)*VLOOKUP(A108,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A108,Quantities[],Quantities!$O$2)+VLOOKUP(A108,Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2)),\n\nIF($B108=\"Q\", (SUM(VLOOKUP($A108,Quantities[],Quantities!$P$2)*VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$R$2)*VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$T$2)*VLOOKUP($A108,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A108,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D108,1)=\"U\",\"-\",VLOOKUP(D108,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1401},{"$f":"'Activity-Material_Codes'!$A$24","v":"Sa"},"e",{"$f":"'Unit Rates'!$A$43","v":"U28"},"1401-Sa-e-U28",{"$f":"IF(D109=\"Comb1\",CONCATENATE(VLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A109,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B109=\"B\",C109=\"a\"), \" Scraper Grading\", \"\"),\nIF(C109=\"b\",\"\",\"-\"),\nIF(C109=\"b\",\"\",VLOOKUP(A109,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",VLOOKUP(C109,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C109=\"f\",VLOOKUP(A109,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\",OR($C109=\"b\",$C109=\"f\")),\"\",VLOOKUP($A109,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),IF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\"),VLOOKUP($A109,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",VLOOKUP($A109,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road "},{"$f":"IF(C109=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A109,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A109,\"0\"),2)=\"00\",VLOOKUP(A109,Quantities[],Quantities!$B$2),\nIF(C109=\"f\",VLOOKUP(A109,Quantities[],Quantities!$B$2),\nVLOOKUP(A109,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",OR(C109=\"d\",C109=\"f\")),AND(C109=\"f\",B109=\"D\")),\nSUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2),VLOOKUP($A109,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D109,2)=\"Sc\",OR(C109=\"a\",C109=\"f\")),\nVLOOKUP(A109,Quantities[],Quantities!$I$2),\n\nIF(AND(B109=\"D\",C109=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B109=\"D\",B109=\"Q\"),\nSUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A109,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\", VLOOKUP(A109,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",OR(C109=\"d\",C109=\"f\"))),\n(SUM(VLOOKUP($A109,Quantities[],Quantities!$P$2)*VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$R$2)*VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$T$2)*VLOOKUP($A109,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D109,2)=\"Sc\",OR(C109=\"a\",C109=\"f\")),\nVLOOKUP(A109,Quantities[],Quantities!$J$2),\n\nIF(AND(B109=\"D\",C109=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2)),\n\nIF(AND(B109=\"D\", (VLOOKUP(A109,Quantities[],Quantities!$O$2)+VLOOKUP(A109,Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A109,Quantities[],Quantities!$P$2)*VLOOKUP(A109,Quantities[],Quantities!$O$2)\n+VLOOKUP(A109,Quantities[],Quantities!$R$2)*VLOOKUP(A109,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A109,Quantities[],Quantities!$T$2)*VLOOKUP(A109,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A109,Quantities[],Quantities!$O$2)+VLOOKUP(A109,Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2)),\n\nIF($B109=\"Q\", (SUM(VLOOKUP($A109,Quantities[],Quantities!$P$2)*VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$R$2)*VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$T$2)*VLOOKUP($A109,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A109,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D109,1)=\"U\",\"-\",VLOOKUP(D109,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1601},{"$f":"'Activity-Material_Codes'!$A$24","v":"Sa"},"e",{"$f":"'Unit Rates'!A44","v":"U29"},"1601-Sa-e-U29",{"$f":"IF(D110=\"Comb1\",CONCATENATE(VLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A110,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B110=\"B\",C110=\"a\"), \" Scraper Grading\", \"\"),\nIF(C110=\"b\",\"\",\"-\"),\nIF(C110=\"b\",\"\",VLOOKUP(A110,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",VLOOKUP(C110,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"IF(C110=\"f\",VLOOKUP(A110,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\",OR($C110=\"b\",$C110=\"f\")),\"\",VLOOKUP($A110,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),IF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\"),VLOOKUP($A110,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",VLOOKUP($A110,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Open Pit "},{"$f":"IF(C110=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A110,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A110,\"0\"),2)=\"00\",VLOOKUP(A110,Quantities[],Quantities!$B$2),\nIF(C110=\"f\",VLOOKUP(A110,Quantities[],Quantities!$B$2),\nVLOOKUP(A110,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",OR(C110=\"d\",C110=\"f\")),AND(C110=\"f\",B110=\"D\")),\nSUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2),VLOOKUP($A110,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D110,2)=\"Sc\",OR(C110=\"a\",C110=\"f\")),\nVLOOKUP(A110,Quantities[],Quantities!$I$2),\n\nIF(AND(B110=\"D\",C110=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B110=\"D\",B110=\"Q\"),\nSUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A110,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\", VLOOKUP(A110,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",OR(C110=\"d\",C110=\"f\"))),\n(SUM(VLOOKUP($A110,Quantities[],Quantities!$P$2)*VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$R$2)*VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$T$2)*VLOOKUP($A110,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D110,2)=\"Sc\",OR(C110=\"a\",C110=\"f\")),\nVLOOKUP(A110,Quantities[],Quantities!$J$2),\n\nIF(AND(B110=\"D\",C110=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2)),\n\nIF(AND(B110=\"D\", (VLOOKUP(A110,Quantities[],Quantities!$O$2)+VLOOKUP(A110,Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A110,Quantities[],Quantities!$P$2)*VLOOKUP(A110,Quantities[],Quantities!$O$2)\n+VLOOKUP(A110,Quantities[],Quantities!$R$2)*VLOOKUP(A110,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A110,Quantities[],Quantities!$T$2)*VLOOKUP(A110,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A110,Quantities[],Quantities!$O$2)+VLOOKUP(A110,Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2)),\n\nIF($B110=\"Q\", (SUM(VLOOKUP($A110,Quantities[],Quantities!$P$2)*VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$R$2)*VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$T$2)*VLOOKUP($A110,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A110,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D110,1)=\"U\",\"-\",VLOOKUP(D110,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1601},{"$f":"'Activity-Material_Codes'!A23","v":"R"},"e",{"$f":"'Unit Rates'!$A$42","v":"U27"},"1601-R-e-U27",{"$f":"IF(D111=\"Comb1\",CONCATENATE(VLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A111,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B111=\"B\",C111=\"a\"), \" Scraper Grading\", \"\"),\nIF(C111=\"b\",\"\",\"-\"),\nIF(C111=\"b\",\"\",VLOOKUP(A111,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",VLOOKUP(C111,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"IF(C111=\"f\",VLOOKUP(A111,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\",OR($C111=\"b\",$C111=\"f\")),\"\",VLOOKUP($A111,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),IF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\"),VLOOKUP($A111,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",VLOOKUP($A111,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Open Pit "},{"$f":"IF(C111=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A111,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A111,\"0\"),2)=\"00\",VLOOKUP(A111,Quantities[],Quantities!$B$2),\nIF(C111=\"f\",VLOOKUP(A111,Quantities[],Quantities!$B$2),\nVLOOKUP(A111,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",OR(C111=\"d\",C111=\"f\")),AND(C111=\"f\",B111=\"D\")),\nSUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2),VLOOKUP($A111,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D111,2)=\"Sc\",OR(C111=\"a\",C111=\"f\")),\nVLOOKUP(A111,Quantities[],Quantities!$I$2),\n\nIF(AND(B111=\"D\",C111=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B111=\"D\",B111=\"Q\"),\nSUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A111,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\", VLOOKUP(A111,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",OR(C111=\"d\",C111=\"f\"))),\n(SUM(VLOOKUP($A111,Quantities[],Quantities!$P$2)*VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$R$2)*VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$T$2)*VLOOKUP($A111,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D111,2)=\"Sc\",OR(C111=\"a\",C111=\"f\")),\nVLOOKUP(A111,Quantities[],Quantities!$J$2),\n\nIF(AND(B111=\"D\",C111=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2)),\n\nIF(AND(B111=\"D\", (VLOOKUP(A111,Quantities[],Quantities!$O$2)+VLOOKUP(A111,Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A111,Quantities[],Quantities!$P$2)*VLOOKUP(A111,Quantities[],Quantities!$O$2)\n+VLOOKUP(A111,Quantities[],Quantities!$R$2)*VLOOKUP(A111,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A111,Quantities[],Quantities!$T$2)*VLOOKUP(A111,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A111,Quantities[],Quantities!$O$2)+VLOOKUP(A111,Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2)),\n\nIF($B111=\"Q\", (SUM(VLOOKUP($A111,Quantities[],Quantities!$P$2)*VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$R$2)*VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$T$2)*VLOOKUP($A111,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A111,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D111,1)=\"U\",\"-\",VLOOKUP(D111,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1401},{"$f":"'Activity-Material_Codes'!$A$27","v":"U"},"e",{"$f":"'Unit Rates'!$A$42","v":"U27"},"1401-U-e-U27",{"$f":"IF(D112=\"Comb1\",CONCATENATE(VLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A112,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B112=\"B\",C112=\"a\"), \" Scraper Grading\", \"\"),\nIF(C112=\"b\",\"\",\"-\"),\nIF(C112=\"b\",\"\",VLOOKUP(A112,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",VLOOKUP(C112,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C112=\"f\",VLOOKUP(A112,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\",OR($C112=\"b\",$C112=\"f\")),\"\",VLOOKUP($A112,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),IF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\"),VLOOKUP($A112,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",VLOOKUP($A112,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road "},{"$f":"IF(C112=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A112,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A112,\"0\"),2)=\"00\",VLOOKUP(A112,Quantities[],Quantities!$B$2),\nIF(C112=\"f\",VLOOKUP(A112,Quantities[],Quantities!$B$2),\nVLOOKUP(A112,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",OR(C112=\"d\",C112=\"f\")),AND(C112=\"f\",B112=\"D\")),\nSUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2),VLOOKUP($A112,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D112,2)=\"Sc\",OR(C112=\"a\",C112=\"f\")),\nVLOOKUP(A112,Quantities[],Quantities!$I$2),\n\nIF(AND(B112=\"D\",C112=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B112=\"D\",B112=\"Q\"),\nSUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A112,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\", VLOOKUP(A112,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",OR(C112=\"d\",C112=\"f\"))),\n(SUM(VLOOKUP($A112,Quantities[],Quantities!$P$2)*VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$R$2)*VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$T$2)*VLOOKUP($A112,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D112,2)=\"Sc\",OR(C112=\"a\",C112=\"f\")),\nVLOOKUP(A112,Quantities[],Quantities!$J$2),\n\nIF(AND(B112=\"D\",C112=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2)),\n\nIF(AND(B112=\"D\", (VLOOKUP(A112,Quantities[],Quantities!$O$2)+VLOOKUP(A112,Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A112,Quantities[],Quantities!$P$2)*VLOOKUP(A112,Quantities[],Quantities!$O$2)\n+VLOOKUP(A112,Quantities[],Quantities!$R$2)*VLOOKUP(A112,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A112,Quantities[],Quantities!$T$2)*VLOOKUP(A112,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A112,Quantities[],Quantities!$O$2)+VLOOKUP(A112,Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2)),\n\nIF($B112=\"Q\", (SUM(VLOOKUP($A112,Quantities[],Quantities!$P$2)*VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$R$2)*VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$T$2)*VLOOKUP($A112,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A112,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D112,1)=\"U\",\"-\",VLOOKUP(D112,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1601},{"$f":"'Activity-Material_Codes'!$A$27","v":"U"},"e",{"$f":"'Unit Rates'!$A$45","v":"U30"},"1601-U-e-U30",{"$f":"IF(D113=\"Comb1\",CONCATENATE(VLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A113,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B113=\"B\",C113=\"a\"), \" Scraper Grading\", \"\"),\nIF(C113=\"b\",\"\",\"-\"),\nIF(C113=\"b\",\"\",VLOOKUP(A113,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",VLOOKUP(C113,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"IF(C113=\"f\",VLOOKUP(A113,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\",OR($C113=\"b\",$C113=\"f\")),\"\",VLOOKUP($A113,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),IF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\"),VLOOKUP($A113,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",VLOOKUP($A113,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Open Pit "},{"$f":"IF(C113=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A113,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A113,\"0\"),2)=\"00\",VLOOKUP(A113,Quantities[],Quantities!$B$2),\nIF(C113=\"f\",VLOOKUP(A113,Quantities[],Quantities!$B$2),\nVLOOKUP(A113,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",OR(C113=\"d\",C113=\"f\")),AND(C113=\"f\",B113=\"D\")),\nSUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2),VLOOKUP($A113,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D113,2)=\"Sc\",OR(C113=\"a\",C113=\"f\")),\nVLOOKUP(A113,Quantities[],Quantities!$I$2),\n\nIF(AND(B113=\"D\",C113=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B113=\"D\",B113=\"Q\"),\nSUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A113,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\", VLOOKUP(A113,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",OR(C113=\"d\",C113=\"f\"))),\n(SUM(VLOOKUP($A113,Quantities[],Quantities!$P$2)*VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$R$2)*VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$T$2)*VLOOKUP($A113,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D113,2)=\"Sc\",OR(C113=\"a\",C113=\"f\")),\nVLOOKUP(A113,Quantities[],Quantities!$J$2),\n\nIF(AND(B113=\"D\",C113=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2)),\n\nIF(AND(B113=\"D\", (VLOOKUP(A113,Quantities[],Quantities!$O$2)+VLOOKUP(A113,Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A113,Quantities[],Quantities!$P$2)*VLOOKUP(A113,Quantities[],Quantities!$O$2)\n+VLOOKUP(A113,Quantities[],Quantities!$R$2)*VLOOKUP(A113,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A113,Quantities[],Quantities!$T$2)*VLOOKUP(A113,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A113,Quantities[],Quantities!$O$2)+VLOOKUP(A113,Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2)),\n\nIF($B113=\"Q\", (SUM(VLOOKUP($A113,Quantities[],Quantities!$P$2)*VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$R$2)*VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$T$2)*VLOOKUP($A113,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A113,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D113,1)=\"U\",\"-\",VLOOKUP(D113,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1401},{"$f":"'Activity-Material_Codes'!$A$28","v":"V"},"e",{"$f":"'Unit Rates'!$A$45","v":"U30"},"1401-V-e-U30",{"$f":"IF(D114=\"Comb1\",CONCATENATE(VLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A114,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B114=\"B\",C114=\"a\"), \" Scraper Grading\", \"\"),\nIF(C114=\"b\",\"\",\"-\"),\nIF(C114=\"b\",\"\",VLOOKUP(A114,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",VLOOKUP(C114,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"IF(C114=\"f\",VLOOKUP(A114,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\",OR($C114=\"b\",$C114=\"f\")),\"\",VLOOKUP($A114,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),IF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\"),VLOOKUP($A114,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",VLOOKUP($A114,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road "},{"$f":"IF(C114=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A114,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A114,\"0\"),2)=\"00\",VLOOKUP(A114,Quantities[],Quantities!$B$2),\nIF(C114=\"f\",VLOOKUP(A114,Quantities[],Quantities!$B$2),\nVLOOKUP(A114,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",OR(C114=\"d\",C114=\"f\")),AND(C114=\"f\",B114=\"D\")),\nSUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2),VLOOKUP($A114,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D114,2)=\"Sc\",OR(C114=\"a\",C114=\"f\")),\nVLOOKUP(A114,Quantities[],Quantities!$I$2),\n\nIF(AND(B114=\"D\",C114=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B114=\"D\",B114=\"Q\"),\nSUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A114,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\", VLOOKUP(A114,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",OR(C114=\"d\",C114=\"f\"))),\n(SUM(VLOOKUP($A114,Quantities[],Quantities!$P$2)*VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$R$2)*VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$T$2)*VLOOKUP($A114,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D114,2)=\"Sc\",OR(C114=\"a\",C114=\"f\")),\nVLOOKUP(A114,Quantities[],Quantities!$J$2),\n\nIF(AND(B114=\"D\",C114=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2)),\n\nIF(AND(B114=\"D\", (VLOOKUP(A114,Quantities[],Quantities!$O$2)+VLOOKUP(A114,Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A114,Quantities[],Quantities!$P$2)*VLOOKUP(A114,Quantities[],Quantities!$O$2)\n+VLOOKUP(A114,Quantities[],Quantities!$R$2)*VLOOKUP(A114,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A114,Quantities[],Quantities!$T$2)*VLOOKUP(A114,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A114,Quantities[],Quantities!$O$2)+VLOOKUP(A114,Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2)),\n\nIF($B114=\"Q\", (SUM(VLOOKUP($A114,Quantities[],Quantities!$P$2)*VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$R$2)*VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$T$2)*VLOOKUP($A114,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A114,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D114,1)=\"U\",\"-\",VLOOKUP(D114,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1601},{"$f":"'Activity-Material_Codes'!$A$28","v":"V"},"e",{"$f":"'Unit Rates'!A46","v":"U31"},"1601-V-e-U31",{"$f":"IF(D115=\"Comb1\",CONCATENATE(VLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A115,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B115=\"B\",C115=\"a\"), \" Scraper Grading\", \"\"),\nIF(C115=\"b\",\"\",\"-\"),\nIF(C115=\"b\",\"\",VLOOKUP(A115,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",VLOOKUP(C115,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"IF(C115=\"f\",VLOOKUP(A115,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\",OR($C115=\"b\",$C115=\"f\")),\"\",VLOOKUP($A115,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),IF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\"),VLOOKUP($A115,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",VLOOKUP($A115,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Little Rock Open Pit "},{"$f":"IF(C115=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A115,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A115,\"0\"),2)=\"00\",VLOOKUP(A115,Quantities[],Quantities!$B$2),\nIF(C115=\"f\",VLOOKUP(A115,Quantities[],Quantities!$B$2),\nVLOOKUP(A115,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",OR(C115=\"d\",C115=\"f\")),AND(C115=\"f\",B115=\"D\")),\nSUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2),VLOOKUP($A115,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D115,2)=\"Sc\",OR(C115=\"a\",C115=\"f\")),\nVLOOKUP(A115,Quantities[],Quantities!$I$2),\n\nIF(AND(B115=\"D\",C115=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B115=\"D\",B115=\"Q\"),\nSUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A115,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\", VLOOKUP(A115,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",OR(C115=\"d\",C115=\"f\"))),\n(SUM(VLOOKUP($A115,Quantities[],Quantities!$P$2)*VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$R$2)*VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$T$2)*VLOOKUP($A115,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D115,2)=\"Sc\",OR(C115=\"a\",C115=\"f\")),\nVLOOKUP(A115,Quantities[],Quantities!$J$2),\n\nIF(AND(B115=\"D\",C115=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2)),\n\nIF(AND(B115=\"D\", (VLOOKUP(A115,Quantities[],Quantities!$O$2)+VLOOKUP(A115,Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A115,Quantities[],Quantities!$P$2)*VLOOKUP(A115,Quantities[],Quantities!$O$2)\n+VLOOKUP(A115,Quantities[],Quantities!$R$2)*VLOOKUP(A115,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A115,Quantities[],Quantities!$T$2)*VLOOKUP(A115,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A115,Quantities[],Quantities!$O$2)+VLOOKUP(A115,Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2)),\n\nIF($B115=\"Q\", (SUM(VLOOKUP($A115,Quantities[],Quantities!$P$2)*VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$R$2)*VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$T$2)*VLOOKUP($A115,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A115,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D115,1)=\"U\",\"-\",VLOOKUP(D115,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"N","e",{"$f":"'Unit Rates'!A33","v":"U18"},"2000-N-e-U18",{"$f":"IF(D116=\"Comb1\",CONCATENATE(VLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A116,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B116=\"B\",C116=\"a\"), \" Scraper Grading\", \"\"),\nIF(C116=\"b\",\"\",\"-\"),\nIF(C116=\"b\",\"\",VLOOKUP(A116,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",VLOOKUP(C116,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"IF(C116=\"f\",VLOOKUP(A116,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\",OR($C116=\"b\",$C116=\"f\")),\"\",VLOOKUP($A116,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),IF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\"),VLOOKUP($A116,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",VLOOKUP($A116,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Monitoring & Exploration Wells"},{"$f":"IF(C116=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A116,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A116,\"0\"),2)=\"00\",VLOOKUP(A116,Quantities[],Quantities!$B$2),\nIF(C116=\"f\",VLOOKUP(A116,Quantities[],Quantities!$B$2),\nVLOOKUP(A116,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",OR(C116=\"d\",C116=\"f\")),AND(C116=\"f\",B116=\"D\")),\nSUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2),VLOOKUP($A116,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D116,2)=\"Sc\",OR(C116=\"a\",C116=\"f\")),\nVLOOKUP(A116,Quantities[],Quantities!$I$2),\n\nIF(AND(B116=\"D\",C116=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B116=\"D\",B116=\"Q\"),\nSUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A116,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\", VLOOKUP(A116,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",OR(C116=\"d\",C116=\"f\"))),\n(SUM(VLOOKUP($A116,Quantities[],Quantities!$P$2)*VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$R$2)*VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$T$2)*VLOOKUP($A116,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D116,2)=\"Sc\",OR(C116=\"a\",C116=\"f\")),\nVLOOKUP(A116,Quantities[],Quantities!$J$2),\n\nIF(AND(B116=\"D\",C116=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2)),\n\nIF(AND(B116=\"D\", (VLOOKUP(A116,Quantities[],Quantities!$O$2)+VLOOKUP(A116,Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A116,Quantities[],Quantities!$P$2)*VLOOKUP(A116,Quantities[],Quantities!$O$2)\n+VLOOKUP(A116,Quantities[],Quantities!$R$2)*VLOOKUP(A116,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A116,Quantities[],Quantities!$T$2)*VLOOKUP(A116,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A116,Quantities[],Quantities!$O$2)+VLOOKUP(A116,Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2)),\n\nIF($B116=\"Q\", (SUM(VLOOKUP($A116,Quantities[],Quantities!$P$2)*VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$R$2)*VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$T$2)*VLOOKUP($A116,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A116,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D116,1)=\"U\",\"-\",VLOOKUP(D116,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"O","e",{"$f":"'Unit Rates'!A34","v":"U19"},"2000-O-e-U19",{"$f":"IF(D117=\"Comb1\",CONCATENATE(VLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A117,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B117=\"B\",C117=\"a\"), \" Scraper Grading\", \"\"),\nIF(C117=\"b\",\"\",\"-\"),\nIF(C117=\"b\",\"\",VLOOKUP(A117,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",VLOOKUP(C117,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Replace Well-All Wells-Final Grade"},{"$f":"IF(C117=\"f\",VLOOKUP(A117,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\",OR($C117=\"b\",$C117=\"f\")),\"\",VLOOKUP($A117,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),IF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\"),VLOOKUP($A117,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",VLOOKUP($A117,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Monitoring & Exploration Wells"},{"$f":"IF(C117=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A117,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A117,\"0\"),2)=\"00\",VLOOKUP(A117,Quantities[],Quantities!$B$2),\nIF(C117=\"f\",VLOOKUP(A117,Quantities[],Quantities!$B$2),\nVLOOKUP(A117,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",OR(C117=\"d\",C117=\"f\")),AND(C117=\"f\",B117=\"D\")),\nSUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2),VLOOKUP($A117,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D117,2)=\"Sc\",OR(C117=\"a\",C117=\"f\")),\nVLOOKUP(A117,Quantities[],Quantities!$I$2),\n\nIF(AND(B117=\"D\",C117=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B117=\"D\",B117=\"Q\"),\nSUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A117,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\", VLOOKUP(A117,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",OR(C117=\"d\",C117=\"f\"))),\n(SUM(VLOOKUP($A117,Quantities[],Quantities!$P$2)*VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$R$2)*VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$T$2)*VLOOKUP($A117,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D117,2)=\"Sc\",OR(C117=\"a\",C117=\"f\")),\nVLOOKUP(A117,Quantities[],Quantities!$J$2),\n\nIF(AND(B117=\"D\",C117=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2)),\n\nIF(AND(B117=\"D\", (VLOOKUP(A117,Quantities[],Quantities!$O$2)+VLOOKUP(A117,Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A117,Quantities[],Quantities!$P$2)*VLOOKUP(A117,Quantities[],Quantities!$O$2)\n+VLOOKUP(A117,Quantities[],Quantities!$R$2)*VLOOKUP(A117,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A117,Quantities[],Quantities!$T$2)*VLOOKUP(A117,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A117,Quantities[],Quantities!$O$2)+VLOOKUP(A117,Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2)),\n\nIF($B117=\"Q\", (SUM(VLOOKUP($A117,Quantities[],Quantities!$P$2)*VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$R$2)*VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$T$2)*VLOOKUP($A117,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A117,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D117,1)=\"U\",\"-\",VLOOKUP(D117,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1700},{"$f":"'Activity-Material_Codes'!$A$29","v":"W"},"e",{"$f":"'Unit Rates'!$A$18","v":"U5"},"1700-W-e-U5",{"$f":"IF(D118=\"Comb1\",CONCATENATE(VLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A118,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B118=\"B\",C118=\"a\"), \" Scraper Grading\", \"\"),\nIF(C118=\"b\",\"\",\"-\"),\nIF(C118=\"b\",\"\",VLOOKUP(A118,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",VLOOKUP(C118,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"IF(C118=\"f\",VLOOKUP(A118,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\",OR($C118=\"b\",$C118=\"f\")),\"\",VLOOKUP($A118,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),IF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\"),VLOOKUP($A118,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",VLOOKUP($A118,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":" Deadman Diversion"},{"$f":"IF(C118=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A118,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A118,\"0\"),2)=\"00\",VLOOKUP(A118,Quantities[],Quantities!$B$2),\nIF(C118=\"f\",VLOOKUP(A118,Quantities[],Quantities!$B$2),\nVLOOKUP(A118,Quantities[],Quantities!$C$2))\n))))","v":"-"},{"$f":"IF(OR(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",OR(C118=\"d\",C118=\"f\")),AND(C118=\"f\",B118=\"D\")),\nSUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2),VLOOKUP($A118,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D118,2)=\"Sc\",OR(C118=\"a\",C118=\"f\")),\nVLOOKUP(A118,Quantities[],Quantities!$I$2),\n\nIF(AND(B118=\"D\",C118=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B118=\"D\",B118=\"Q\"),\nSUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A118,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\", VLOOKUP(A118,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",OR(C118=\"d\",C118=\"f\"))),\n(SUM(VLOOKUP($A118,Quantities[],Quantities!$P$2)*VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$R$2)*VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$T$2)*VLOOKUP($A118,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D118,2)=\"Sc\",OR(C118=\"a\",C118=\"f\")),\nVLOOKUP(A118,Quantities[],Quantities!$J$2),\n\nIF(AND(B118=\"D\",C118=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2)),\n\nIF(AND(B118=\"D\", (VLOOKUP(A118,Quantities[],Quantities!$O$2)+VLOOKUP(A118,Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A118,Quantities[],Quantities!$P$2)*VLOOKUP(A118,Quantities[],Quantities!$O$2)\n+VLOOKUP(A118,Quantities[],Quantities!$R$2)*VLOOKUP(A118,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A118,Quantities[],Quantities!$T$2)*VLOOKUP(A118,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A118,Quantities[],Quantities!$O$2)+VLOOKUP(A118,Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2)),\n\nIF($B118=\"Q\", (SUM(VLOOKUP($A118,Quantities[],Quantities!$P$2)*VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$R$2)*VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$T$2)*VLOOKUP($A118,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A118,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D118,1)=\"U\",\"-\",VLOOKUP(D118,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$24","v":1701},"X","f","Tw1","1701-X-f-Tw1",{"$f":"IF(D119=\"Comb1\",CONCATENATE(VLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A119,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B119=\"B\",C119=\"a\"), \" Scraper Grading\", \"\"),\nIF(C119=\"b\",\"\",\"-\"),\nIF(C119=\"b\",\"\",VLOOKUP(A119,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",VLOOKUP(C119,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C119=\"f\",VLOOKUP(A119,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\",OR($C119=\"b\",$C119=\"f\")),\"\",VLOOKUP($A119,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),IF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\"),VLOOKUP($A119,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",VLOOKUP($A119,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"East In-Pit Fill Material"},{"$f":"IF(C119=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A119,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A119,\"0\"),2)=\"00\",VLOOKUP(A119,Quantities[],Quantities!$B$2),\nIF(C119=\"f\",VLOOKUP(A119,Quantities[],Quantities!$B$2),\nVLOOKUP(A119,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",OR(C119=\"d\",C119=\"f\")),AND(C119=\"f\",B119=\"D\")),\nSUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2),VLOOKUP($A119,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D119,2)=\"Sc\",OR(C119=\"a\",C119=\"f\")),\nVLOOKUP(A119,Quantities[],Quantities!$I$2),\n\nIF(AND(B119=\"D\",C119=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B119=\"D\",B119=\"Q\"),\nSUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A119,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\", VLOOKUP(A119,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",OR(C119=\"d\",C119=\"f\"))),\n(SUM(VLOOKUP($A119,Quantities[],Quantities!$P$2)*VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$R$2)*VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$T$2)*VLOOKUP($A119,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D119,2)=\"Sc\",OR(C119=\"a\",C119=\"f\")),\nVLOOKUP(A119,Quantities[],Quantities!$J$2),\n\nIF(AND(B119=\"D\",C119=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2)),\n\nIF(AND(B119=\"D\", (VLOOKUP(A119,Quantities[],Quantities!$O$2)+VLOOKUP(A119,Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A119,Quantities[],Quantities!$P$2)*VLOOKUP(A119,Quantities[],Quantities!$O$2)\n+VLOOKUP(A119,Quantities[],Quantities!$R$2)*VLOOKUP(A119,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A119,Quantities[],Quantities!$T$2)*VLOOKUP(A119,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A119,Quantities[],Quantities!$O$2)+VLOOKUP(A119,Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2)),\n\nIF($B119=\"Q\", (SUM(VLOOKUP($A119,Quantities[],Quantities!$P$2)*VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$R$2)*VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$T$2)*VLOOKUP($A119,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A119,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D119,1)=\"U\",\"-\",VLOOKUP(D119,Equipment[],Equipment!$B$2))","v":"Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$25","v":1702},{"$f":"'Activity-Material_Codes'!$A$30","v":"X"},"f",{"$f":"Equipment!$A$36","v":"Tw1"},"1702-X-f-Tw1",{"$f":"IF(D120=\"Comb1\",CONCATENATE(VLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A120,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B120=\"B\",C120=\"a\"), \" Scraper Grading\", \"\"),\nIF(C120=\"b\",\"\",\"-\"),\nIF(C120=\"b\",\"\",VLOOKUP(A120,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",VLOOKUP(C120,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C120=\"f\",VLOOKUP(A120,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\",OR($C120=\"b\",$C120=\"f\")),\"\",VLOOKUP($A120,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),IF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\"),VLOOKUP($A120,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",VLOOKUP($A120,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Northern Haul Road Fill Material"},{"$f":"IF(C120=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A120,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A120,\"0\"),2)=\"00\",VLOOKUP(A120,Quantities[],Quantities!$B$2),\nIF(C120=\"f\",VLOOKUP(A120,Quantities[],Quantities!$B$2),\nVLOOKUP(A120,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",OR(C120=\"d\",C120=\"f\")),AND(C120=\"f\",B120=\"D\")),\nSUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2),VLOOKUP($A120,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D120,2)=\"Sc\",OR(C120=\"a\",C120=\"f\")),\nVLOOKUP(A120,Quantities[],Quantities!$I$2),\n\nIF(AND(B120=\"D\",C120=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B120=\"D\",B120=\"Q\"),\nSUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A120,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\", VLOOKUP(A120,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",OR(C120=\"d\",C120=\"f\"))),\n(SUM(VLOOKUP($A120,Quantities[],Quantities!$P$2)*VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$R$2)*VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$T$2)*VLOOKUP($A120,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D120,2)=\"Sc\",OR(C120=\"a\",C120=\"f\")),\nVLOOKUP(A120,Quantities[],Quantities!$J$2),\n\nIF(AND(B120=\"D\",C120=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2)),\n\nIF(AND(B120=\"D\", (VLOOKUP(A120,Quantities[],Quantities!$O$2)+VLOOKUP(A120,Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A120,Quantities[],Quantities!$P$2)*VLOOKUP(A120,Quantities[],Quantities!$O$2)\n+VLOOKUP(A120,Quantities[],Quantities!$R$2)*VLOOKUP(A120,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A120,Quantities[],Quantities!$T$2)*VLOOKUP(A120,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A120,Quantities[],Quantities!$O$2)+VLOOKUP(A120,Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2)),\n\nIF($B120=\"Q\", (SUM(VLOOKUP($A120,Quantities[],Quantities!$P$2)*VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$R$2)*VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$T$2)*VLOOKUP($A120,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A120,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D120,1)=\"U\",\"-\",VLOOKUP(D120,Equipment[],Equipment!$B$2))","v":"Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$26","v":1703},{"$f":"'Activity-Material_Codes'!$A$30","v":"X"},"f",{"$f":"Equipment!$A$36","v":"Tw1"},"1703-X-f-Tw1",{"$f":"IF(D121=\"Comb1\",CONCATENATE(VLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A121,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B121=\"B\",C121=\"a\"), \" Scraper Grading\", \"\"),\nIF(C121=\"b\",\"\",\"-\"),\nIF(C121=\"b\",\"\",VLOOKUP(A121,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",VLOOKUP(C121,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"IF(C121=\"f\",VLOOKUP(A121,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\",OR($C121=\"b\",$C121=\"f\")),\"\",VLOOKUP($A121,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),IF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\"),VLOOKUP($A121,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",VLOOKUP($A121,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities!$A$46:$B$48,Quantities!$B$2)))))","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"IF(C121=\"f\",\"Deadman Diversion\",\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A121,Quantities!$A$4:$D$48,Quantities!$C$2),Quantities!$A$4:$D$48,Quantities!$C$2),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A121,\"0\"),2)=\"00\",VLOOKUP(A121,Quantities[],Quantities!$B$2),\nIF(C121=\"f\",VLOOKUP(A121,Quantities[],Quantities!$B$2),\nVLOOKUP(A121,Quantities[],Quantities!$C$2))\n))))","v":"Deadman Diversion"},{"$f":"IF(OR(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",OR(C121=\"d\",C121=\"f\")),AND(C121=\"f\",B121=\"D\")),\nSUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2),VLOOKUP($A121,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D121,2)=\"Sc\",OR(C121=\"a\",C121=\"f\")),\nVLOOKUP(A121,Quantities[],Quantities!$I$2),\n\nIF(AND(B121=\"D\",C121=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$S$2),\n\nIF(OR(B121=\"D\",B121=\"Q\"),\nSUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A121,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\", VLOOKUP(A121,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",OR(C121=\"d\",C121=\"f\"))),\n(SUM(VLOOKUP($A121,Quantities[],Quantities!$P$2)*VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$R$2)*VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$T$2)*VLOOKUP($A121,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D121,2)=\"Sc\",OR(C121=\"a\",C121=\"f\")),\nVLOOKUP(A121,Quantities[],Quantities!$J$2),\n\nIF(AND(B121=\"D\",C121=\"b\", (VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2)),\n\nIF(AND(B121=\"D\", (VLOOKUP(A121,Quantities[],Quantities!$O$2)+VLOOKUP(A121,Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A121,Quantities[],Quantities!$P$2)*VLOOKUP(A121,Quantities[],Quantities!$O$2)\n+VLOOKUP(A121,Quantities[],Quantities!$R$2)*VLOOKUP(A121,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A121,Quantities[],Quantities!$T$2)*VLOOKUP(A121,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A121,Quantities[],Quantities!$O$2)+VLOOKUP(A121,Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2)),\n\nIF($B121=\"Q\", (SUM(VLOOKUP($A121,Quantities[],Quantities!$P$2)*VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$R$2)*VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$T$2)*VLOOKUP($A121,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A121,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D121,1)=\"U\",\"-\",VLOOKUP(D121,Equipment[],Equipment!$B$2))","v":"Off-Hwy Water Tanker Truck,6,000-gal."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]

{"sheet":"4   Earthwork","index":7,"n_rows":129,"n_cols":15,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #4"]
[null,null,null,null,"Earthwork Quantity Worksheet",null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"  1 - Acres and volumes based on 2020 Little Rock CCP drawings"]
[null,null,null,null,"  2 - Cover Material Swell: The 'Loose Volume' is calculated based on the acreage to be covered, cover depth, and accounts for appropriate swell factor.  "]
[null,null,null,null,"  3 - Has been agreed upon with State agencies that swell occurs when cover material is moved from source to haul truck but not from the truck to placement on stockpile"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)1","Cover Depth (in)","Bank/Stockpile Volume (bcy)1","Swell Factor (%)3","Loose/Stockpile Volume (lcy)2"]
[{"$f":"'3   Material'!A15","v":1002},{"$f":"'3   Material'!B15","v":"A"},{"$f":"'3   Material'!C15","v":"a"},{"$f":"'3   Material'!D15","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B15=\"P\",0,\nIF(AND(LEFT(D15,2)=\"Mg\",B15=\"A\",C15=\"a\"),(1+L15)*VLOOKUP($A15,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A15,Quantities[],Quantities!$E$2)/43560))","v":48.603259871441686},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),OR('4   Earthwork'!$B15=\"C\",'4   Earthwork'!$B15=\"D\",'4   Earthwork'!$B15=\"A\",'4   Earthwork'!$B15=\"E\",'4   Earthwork'!$B15=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A15,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(OR(C15=\"b\",C15=\"d\"),\nM15/(1+L15),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nIF(B15=\"X\",VLOOKUP(A15,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A15,Quantities[],Quantities!$F$2)+VLOOKUP(A15,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B15=\"P\",\"-\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A15,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C15=\"a\",\nVLOOKUP(A15,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),NOT($B15=\"E\")),\nI15*J15*43560/(12*27),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nK15*(1+L15))))","v":1681546},null,{"$f":"LEFT(TEXT(A15,\"0\"),2)","v":"10"}]
[{"$f":"'3   Material'!A16","v":1302},{"$f":"'3   Material'!B16","v":"A"},{"$f":"'3   Material'!C16","v":"a"},{"$f":"'3   Material'!D16","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B16=\"P\",0,\nIF(AND(LEFT(D16,2)=\"Mg\",B16=\"A\",C16=\"a\"),(1+L16)*VLOOKUP($A16,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A16,Quantities[],Quantities!$E$2)/43560))","v":77.242814508723598},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),OR('4   Earthwork'!$B16=\"C\",'4   Earthwork'!$B16=\"D\",'4   Earthwork'!$B16=\"A\",'4   Earthwork'!$B16=\"E\",'4   Earthwork'!$B16=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A16,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(OR(C16=\"b\",C16=\"d\"),\nM16/(1+L16),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nIF(B16=\"X\",VLOOKUP(A16,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A16,Quantities[],Quantities!$F$2)+VLOOKUP(A16,Quantities[],Quantities!$AB$2)))))","v":481922},{"$f":"IF(B16=\"P\",\"-\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A16,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C16=\"a\",\nVLOOKUP(A16,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),NOT($B16=\"E\")),\nI16*J16*43560/(12*27),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nK16*(1+L16))))","v":481922},null,{"$f":"LEFT(TEXT(A16,\"0\"),2)","v":"13"}]
[{"$f":"'3   Material'!A17","v":1303},{"$f":"'3   Material'!B17","v":"A"},{"$f":"'3   Material'!C17","v":"a"},{"$f":"'3   Material'!D17","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B17=\"P\",0,\nIF(AND(LEFT(D17,2)=\"Mg\",B17=\"A\",C17=\"a\"),(1+L17)*VLOOKUP($A17,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A17,Quantities[],Quantities!$E$2)/43560))","v":8.7659090909090907},{"$f":"IF(B17=\"P\",0,\nIF(AND(OR(C17=\"b\",C17=\"d\"),OR('4   Earthwork'!$B17=\"C\",'4   Earthwork'!$B17=\"D\",'4   Earthwork'!$B17=\"A\",'4   Earthwork'!$B17=\"E\",'4   Earthwork'!$B17=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A17,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B17=\"P\",0,\nIF(OR(C17=\"b\",C17=\"d\"),\nM17/(1+L17),\nIF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Mg\"),0,\nIF(B17=\"X\",VLOOKUP(A17,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A17,Quantities[],Quantities!$F$2)+VLOOKUP(A17,Quantities[],Quantities!$AB$2)))))","v":47271},{"$f":"IF(B17=\"P\",\"-\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A17,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C17=\"a\",\nVLOOKUP(A17,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47271,null,"13"]
[{"$f":"'3   Material'!A18","v":1704},{"$f":"'3   Material'!B18","v":"A"},{"$f":"'3   Material'!C18","v":"a"},{"$f":"'3   Material'!D18","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B18=\"P\",0,\nIF(AND(LEFT(D18,2)=\"Mg\",B18=\"A\",C18=\"a\"),(1+L18)*VLOOKUP($A18,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A18,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B18=\"P\",0,\nIF(AND(OR(C18=\"b\",C18=\"d\"),OR('4   Earthwork'!$B18=\"C\",'4   Earthwork'!$B18=\"D\",'4   Earthwork'!$B18=\"A\",'4   Earthwork'!$B18=\"E\",'4   Earthwork'!$B18=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A18,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B18=\"P\",0,\nIF(OR(C18=\"b\",C18=\"d\"),\nM18/(1+L18),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nIF(B18=\"X\",VLOOKUP(A18,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A18,Quantities[],Quantities!$F$2)+VLOOKUP(A18,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B18=\"P\",\"-\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A18,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C18=\"a\",\nVLOOKUP(A18,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B18=\"P\",0,\nIF(AND(OR(C18=\"b\",C18=\"d\"),NOT($B18=\"E\")),\nI18*J18*43560/(12*27),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nK18*(1+L18))))","v":47431.759259259263},null,{"$f":"LEFT(TEXT(A18,\"0\"),2)","v":"17"}]
[{"$f":"'3   Material'!A19","v":2200},{"$f":"'3   Material'!B19","v":"A"},{"$f":"'3   Material'!C19","v":"a"},{"$f":"'3   Material'!D19","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B19=\"P\",0,\nIF(AND(LEFT(D19,2)=\"Mg\",B19=\"A\",C19=\"a\"),(1+L19)*VLOOKUP($A19,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A19,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B19=\"P\",0,\nIF(AND(OR(C19=\"b\",C19=\"d\"),OR('4   Earthwork'!$B19=\"C\",'4   Earthwork'!$B19=\"D\",'4   Earthwork'!$B19=\"A\",'4   Earthwork'!$B19=\"E\",'4   Earthwork'!$B19=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A19,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B19=\"P\",0,\nIF(OR(C19=\"b\",C19=\"d\"),\nM19/(1+L19),\nIF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Mg\"),0,\nIF(B19=\"X\",VLOOKUP(A19,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A19,Quantities[],Quantities!$F$2)+VLOOKUP(A19,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B19=\"P\",\"-\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A19,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C19=\"a\",\nVLOOKUP(A19,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"22"]
[{"$f":"'3   Material'!A20","v":1001},{"$f":"'3   Material'!B20","v":"E"},{"$f":"'3   Material'!C20","v":"c"},{"$f":"'3   Material'!D20","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B20=\"P\",0,\nIF(AND(LEFT(D20,2)=\"Mg\",B20=\"A\",C20=\"a\"),(1+L20)*VLOOKUP($A20,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A20,Quantities[],Quantities!$E$2)/43560))","v":0.62805325987144167},{"$f":"IF(B20=\"P\",0,\nIF(AND(OR(C20=\"b\",C20=\"d\"),OR('4   Earthwork'!$B20=\"C\",'4   Earthwork'!$B20=\"D\",'4   Earthwork'!$B20=\"A\",'4   Earthwork'!$B20=\"E\",'4   Earthwork'!$B20=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A20,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B20=\"P\",0,\nIF(OR(C20=\"b\",C20=\"d\"),\nM20/(1+L20),\nIF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Mg\"),0,\nIF(B20=\"X\",VLOOKUP(A20,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A20,Quantities[],Quantities!$F$2)+VLOOKUP(A20,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B20=\"P\",\"-\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A20,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C20=\"a\",\nVLOOKUP(A20,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A21","v":1101},{"$f":"'3   Material'!B21","v":"E"},{"$f":"'3   Material'!C21","v":"c"},{"$f":"'3   Material'!D21","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B21=\"P\",0,\nIF(AND(LEFT(D21,2)=\"Mg\",B21=\"A\",C21=\"a\"),(1+L21)*VLOOKUP($A21,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A21,Quantities[],Quantities!$E$2)/43560))","v":8.6834481175390259},{"$f":"IF(B21=\"P\",0,\nIF(AND(OR(C21=\"b\",C21=\"d\"),OR('4   Earthwork'!$B21=\"C\",'4   Earthwork'!$B21=\"D\",'4   Earthwork'!$B21=\"A\",'4   Earthwork'!$B21=\"E\",'4   Earthwork'!$B21=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A21,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B21=\"P\",0,\nIF(OR(C21=\"b\",C21=\"d\"),\nM21/(1+L21),\nIF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Mg\"),0,\nIF(B21=\"X\",VLOOKUP(A21,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A21,Quantities[],Quantities!$F$2)+VLOOKUP(A21,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B21=\"P\",\"-\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A21,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C21=\"a\",\nVLOOKUP(A21,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A22","v":1201},{"$f":"'3   Material'!B22","v":"E"},{"$f":"'3   Material'!C22","v":"c"},{"$f":"'3   Material'!D22","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B22=\"P\",0,\nIF(AND(LEFT(D22,2)=\"Mg\",B22=\"A\",C22=\"a\"),(1+L22)*VLOOKUP($A22,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A22,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B22=\"P\",0,\nIF(AND(OR(C22=\"b\",C22=\"d\"),OR('4   Earthwork'!$B22=\"C\",'4   Earthwork'!$B22=\"D\",'4   Earthwork'!$B22=\"A\",'4   Earthwork'!$B22=\"E\",'4   Earthwork'!$B22=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A22,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B22=\"P\",0,\nIF(OR(C22=\"b\",C22=\"d\"),\nM22/(1+L22),\nIF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Mg\"),0,\nIF(B22=\"X\",VLOOKUP(A22,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A22,Quantities[],Quantities!$F$2)+VLOOKUP(A22,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B22=\"P\",\"-\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A22,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C22=\"a\",\nVLOOKUP(A22,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A23","v":1301},{"$f":"'3   Material'!B23","v":"E"},{"$f":"'3   Material'!C23","v":"c"},{"$f":"'3   Material'!D23","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B23=\"P\",0,\nIF(AND(LEFT(D23,2)=\"Mg\",B23=\"A\",C23=\"a\"),(1+L23)*VLOOKUP($A23,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A23,Quantities[],Quantities!$E$2)/43560))","v":23.058999081726355},{"$f":"IF(B23=\"P\",0,\nIF(AND(OR(C23=\"b\",C23=\"d\"),OR('4   Earthwork'!$B23=\"C\",'4   Earthwork'!$B23=\"D\",'4   Earthwork'!$B23=\"A\",'4   Earthwork'!$B23=\"E\",'4   Earthwork'!$B23=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A23,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B23=\"P\",0,\nIF(OR(C23=\"b\",C23=\"d\"),\nM23/(1+L23),\nIF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Mg\"),0,\nIF(B23=\"X\",VLOOKUP(A23,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A23,Quantities[],Quantities!$F$2)+VLOOKUP(A23,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B23=\"P\",\"-\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A23,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C23=\"a\",\nVLOOKUP(A23,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A24","v":1402},{"$f":"'3   Material'!B24","v":"E"},{"$f":"'3   Material'!C24","v":"a"},{"$f":"'3   Material'!D24","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B24=\"P\",0,\nIF(AND(LEFT(D24,2)=\"Mg\",B24=\"A\",C24=\"a\"),(1+L24)*VLOOKUP($A24,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A24,Quantities[],Quantities!$E$2)/43560))","v":15.123370064279156},{"$f":"IF(B24=\"P\",0,\nIF(AND(OR(C24=\"b\",C24=\"d\"),OR('4   Earthwork'!$B24=\"C\",'4   Earthwork'!$B24=\"D\",'4   Earthwork'!$B24=\"A\",'4   Earthwork'!$B24=\"E\",'4   Earthwork'!$B24=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A24,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B24=\"P\",0,\nIF(OR(C24=\"b\",C24=\"d\"),\nM24/(1+L24),\nIF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Mg\"),0,\nIF(B24=\"X\",VLOOKUP(A24,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A24,Quantities[],Quantities!$F$2)+VLOOKUP(A24,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B24=\"P\",\"-\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A24,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C24=\"a\",\nVLOOKUP(A24,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A25","v":1403},{"$f":"'3   Material'!B25","v":"E"},{"$f":"'3   Material'!C25","v":"a"},{"$f":"'3   Material'!D25","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B25=\"P\",0,\nIF(AND(LEFT(D25,2)=\"Mg\",B25=\"A\",C25=\"a\"),(1+L25)*VLOOKUP($A25,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A25,Quantities[],Quantities!$E$2)/43560))","v":7.0536042240587697},{"$f":"IF(B25=\"P\",0,\nIF(AND(OR(C25=\"b\",C25=\"d\"),OR('4   Earthwork'!$B25=\"C\",'4   Earthwork'!$B25=\"D\",'4   Earthwork'!$B25=\"A\",'4   Earthwork'!$B25=\"E\",'4   Earthwork'!$B25=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A25,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B25=\"P\",0,\nIF(OR(C25=\"b\",C25=\"d\"),\nM25/(1+L25),\nIF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Mg\"),0,\nIF(B25=\"X\",VLOOKUP(A25,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A25,Quantities[],Quantities!$F$2)+VLOOKUP(A25,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B25=\"P\",\"-\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A25,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C25=\"a\",\nVLOOKUP(A25,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A26","v":1500},{"$f":"'3   Material'!B26","v":"E"},{"$f":"'3   Material'!C26","v":"a"},{"$f":"'3   Material'!D26","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B26=\"P\",0,\nIF(AND(LEFT(D26,2)=\"Mg\",B26=\"A\",C26=\"a\"),(1+L26)*VLOOKUP($A26,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A26,Quantities[],Quantities!$E$2)/43560))","v":13.691483011937557},{"$f":"IF(B26=\"P\",0,\nIF(AND(OR(C26=\"b\",C26=\"d\"),OR('4   Earthwork'!$B26=\"C\",'4   Earthwork'!$B26=\"D\",'4   Earthwork'!$B26=\"A\",'4   Earthwork'!$B26=\"E\",'4   Earthwork'!$B26=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A26,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B26=\"P\",0,\nIF(OR(C26=\"b\",C26=\"d\"),\nM26/(1+L26),\nIF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Mg\"),0,\nIF(B26=\"X\",VLOOKUP(A26,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A26,Quantities[],Quantities!$F$2)+VLOOKUP(A26,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B26=\"P\",\"-\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A26,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C26=\"a\",\nVLOOKUP(A26,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A27","v":1600},{"$f":"'3   Material'!B27","v":"E"},{"$f":"'3   Material'!C27","v":"a"},{"$f":"'3   Material'!D27","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B27=\"P\",0,\nIF(AND(LEFT(D27,2)=\"Mg\",B27=\"A\",C27=\"a\"),(1+L27)*VLOOKUP($A27,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A27,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B27=\"P\",0,\nIF(AND(OR(C27=\"b\",C27=\"d\"),OR('4   Earthwork'!$B27=\"C\",'4   Earthwork'!$B27=\"D\",'4   Earthwork'!$B27=\"A\",'4   Earthwork'!$B27=\"E\",'4   Earthwork'!$B27=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A27,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B27=\"P\",0,\nIF(OR(C27=\"b\",C27=\"d\"),\nM27/(1+L27),\nIF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Mg\"),0,\nIF(B27=\"X\",VLOOKUP(A27,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A27,Quantities[],Quantities!$F$2)+VLOOKUP(A27,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B27=\"P\",\"-\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A27,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C27=\"a\",\nVLOOKUP(A27,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A28","v":2100},{"$f":"'3   Material'!B28","v":"E"},{"$f":"'3   Material'!C28","v":"a"},{"$f":"'3   Material'!D28","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B28=\"P\",0,\nIF(AND(LEFT(D28,2)=\"Mg\",B28=\"A\",C28=\"a\"),(1+L28)*VLOOKUP($A28,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A28,Quantities[],Quantities!$E$2)/43560))","v":40.668044077134986},{"$f":"IF(B28=\"P\",0,\nIF(AND(OR(C28=\"b\",C28=\"d\"),OR('4   Earthwork'!$B28=\"C\",'4   Earthwork'!$B28=\"D\",'4   Earthwork'!$B28=\"A\",'4   Earthwork'!$B28=\"E\",'4   Earthwork'!$B28=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A28,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B28=\"P\",0,\nIF(OR(C28=\"b\",C28=\"d\"),\nM28/(1+L28),\nIF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Mg\"),0,\nIF(B28=\"X\",VLOOKUP(A28,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A28,Quantities[],Quantities!$F$2)+VLOOKUP(A28,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B28=\"P\",\"-\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A28,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C28=\"a\",\nVLOOKUP(A28,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"21"]
[{"$f":"'3   Material'!A29","v":2200},{"$f":"'3   Material'!B29","v":"E"},{"$f":"'3   Material'!C29","v":"c"},{"$f":"'3   Material'!D29","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B29=\"P\",0,\nIF(AND(LEFT(D29,2)=\"Mg\",B29=\"A\",C29=\"a\"),(1+L29)*VLOOKUP($A29,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A29,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B29=\"P\",0,\nIF(AND(OR(C29=\"b\",C29=\"d\"),OR('4   Earthwork'!$B29=\"C\",'4   Earthwork'!$B29=\"D\",'4   Earthwork'!$B29=\"A\",'4   Earthwork'!$B29=\"E\",'4   Earthwork'!$B29=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A29,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B29=\"P\",0,\nIF(OR(C29=\"b\",C29=\"d\"),\nM29/(1+L29),\nIF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Mg\"),0,\nIF(B29=\"X\",VLOOKUP(A29,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A29,Quantities[],Quantities!$F$2)+VLOOKUP(A29,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B29=\"P\",\"-\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A29,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C29=\"a\",\nVLOOKUP(A29,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"22"]
[{"$f":"'3   Material'!A30","v":1000},{"$f":"'3   Material'!B30","v":"B"},{"$f":"'3   Material'!C30","v":"b"},{"$f":"'3   Material'!D30","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B30=\"P\",0,\nIF(AND(LEFT(D30,2)=\"Mg\",B30=\"A\",C30=\"a\"),(1+L30)*VLOOKUP($A30,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A30,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B30=\"P\",0,\nIF(AND(OR(C30=\"b\",C30=\"d\"),OR('4   Earthwork'!$B30=\"C\",'4   Earthwork'!$B30=\"D\",'4   Earthwork'!$B30=\"A\",'4   Earthwork'!$B30=\"E\",'4   Earthwork'!$B30=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A30,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B30=\"P\",0,\nIF(OR(C30=\"b\",C30=\"d\"),\nM30/(1+L30),\nIF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Mg\"),0,\nIF(B30=\"X\",VLOOKUP(A30,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A30,Quantities[],Quantities!$F$2)+VLOOKUP(A30,Quantities[],Quantities!$AB$2)))))","v":2451.4357567443985},{"$f":"IF(B30=\"P\",\"-\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A30,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C30=\"a\",\nVLOOKUP(A30,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2647.5506172839505,null,"10"]
[{"$f":"'3   Material'!A31","v":1100},{"$f":"'3   Material'!B31","v":"B"},{"$f":"'3   Material'!C31","v":"b"},{"$f":"'3   Material'!D31","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B31=\"P\",0,\nIF(AND(LEFT(D31,2)=\"Mg\",B31=\"A\",C31=\"a\"),(1+L31)*VLOOKUP($A31,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A31,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B31=\"P\",0,\nIF(AND(OR(C31=\"b\",C31=\"d\"),OR('4   Earthwork'!$B31=\"C\",'4   Earthwork'!$B31=\"D\",'4   Earthwork'!$B31=\"A\",'4   Earthwork'!$B31=\"E\",'4   Earthwork'!$B31=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A31,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B31=\"P\",0,\nIF(OR(C31=\"b\",C31=\"d\"),\nM31/(1+L31),\nIF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Mg\"),0,\nIF(B31=\"X\",VLOOKUP(A31,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A31,Quantities[],Quantities!$F$2)+VLOOKUP(A31,Quantities[],Quantities!$AB$2)))))","v":495.70187471422031},{"$f":"IF(B31=\"P\",\"-\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A31,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C31=\"a\",\nVLOOKUP(A31,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},535.35802469135797,null,"11"]
[{"$f":"'3   Material'!A32","v":1300},{"$f":"'3   Material'!B32","v":"B"},{"$f":"'3   Material'!C32","v":"b"},{"$f":"'3   Material'!D32","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B32=\"P\",0,\nIF(AND(LEFT(D32,2)=\"Mg\",B32=\"A\",C32=\"a\"),(1+L32)*VLOOKUP($A32,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A32,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B32=\"P\",0,\nIF(AND(OR(C32=\"b\",C32=\"d\"),OR('4   Earthwork'!$B32=\"C\",'4   Earthwork'!$B32=\"D\",'4   Earthwork'!$B32=\"A\",'4   Earthwork'!$B32=\"E\",'4   Earthwork'!$B32=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A32,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B32=\"P\",0,\nIF(OR(C32=\"b\",C32=\"d\"),\nM32/(1+L32),\nIF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Mg\"),0,\nIF(B32=\"X\",VLOOKUP(A32,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A32,Quantities[],Quantities!$F$2)+VLOOKUP(A32,Quantities[],Quantities!$AB$2)))))","v":5430.9442158207585},{"$f":"IF(B32=\"P\",\"-\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A32,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C32=\"a\",\nVLOOKUP(A32,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},5865.4197530864194,null,"13"]
[{"$f":"'3   Material'!A33","v":1700},{"$f":"'3   Material'!B33","v":"B"},{"$f":"'3   Material'!C33","v":"b"},{"$f":"'3   Material'!D33","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B33=\"P\",0,\nIF(AND(LEFT(D33,2)=\"Mg\",B33=\"A\",C33=\"a\"),(1+L33)*VLOOKUP($A33,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A33,Quantities[],Quantities!$E$2)/43560))","v":12.754247015610652},{"$f":"IF(B33=\"P\",0,\nIF(AND(OR(C33=\"b\",C33=\"d\"),OR('4   Earthwork'!$B33=\"C\",'4   Earthwork'!$B33=\"D\",'4   Earthwork'!$B33=\"A\",'4   Earthwork'!$B33=\"E\",'4   Earthwork'!$B33=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A33,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B33=\"P\",0,\nIF(OR(C33=\"b\",C33=\"d\"),\nM33/(1+L33),\nIF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Mg\"),0,\nIF(B33=\"X\",VLOOKUP(A33,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A33,Quantities[],Quantities!$F$2)+VLOOKUP(A33,Quantities[],Quantities!$AB$2)))))","v":635.0880201188844},{"$f":"IF(B33=\"P\",\"-\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A33,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C33=\"a\",\nVLOOKUP(A33,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},685.89506172839515,null,"17"]
[{"$f":"'3   Material'!A34","v":2200},{"$f":"'3   Material'!B34","v":"B"},{"$f":"'3   Material'!C34","v":"b"},{"$f":"'3   Material'!D34","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B34=\"P\",0,\nIF(AND(LEFT(D34,2)=\"Mg\",B34=\"A\",C34=\"a\"),(1+L34)*VLOOKUP($A34,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A34,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B34=\"P\",0,\nIF(AND(OR(C34=\"b\",C34=\"d\"),OR('4   Earthwork'!$B34=\"C\",'4   Earthwork'!$B34=\"D\",'4   Earthwork'!$B34=\"A\",'4   Earthwork'!$B34=\"E\",'4   Earthwork'!$B34=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A34,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B34=\"P\",0,\nIF(OR(C34=\"b\",C34=\"d\"),\nM34/(1+L34),\nIF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Mg\"),0,\nIF(B34=\"X\",VLOOKUP(A34,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A34,Quantities[],Quantities!$F$2)+VLOOKUP(A34,Quantities[],Quantities!$AB$2)))))","v":497.94238683127571},{"$f":"IF(B34=\"P\",\"-\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A34,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C34=\"a\",\nVLOOKUP(A34,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},537.77777777777783,null,"22"]
[{"$f":"'3   Material'!A35","v":1701},{"$f":"'3   Material'!B35","v":"E"},{"$f":"'3   Material'!C35","v":"f"},{"$f":"'3   Material'!D35","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B35=\"P\",0,\nIF(AND(LEFT(D35,2)=\"Mg\",B35=\"A\",C35=\"a\"),(1+L35)*VLOOKUP($A35,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A35,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B35=\"P\",0,\nIF(AND(OR(C35=\"b\",C35=\"d\"),OR('4   Earthwork'!$B35=\"C\",'4   Earthwork'!$B35=\"D\",'4   Earthwork'!$B35=\"A\",'4   Earthwork'!$B35=\"E\",'4   Earthwork'!$B35=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A35,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B35=\"P\",0,\nIF(OR(C35=\"b\",C35=\"d\"),\nM35/(1+L35),\nIF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Mg\"),0,\nIF(B35=\"X\",VLOOKUP(A35,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A35,Quantities[],Quantities!$F$2)+VLOOKUP(A35,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B35=\"P\",\"-\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A35,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C35=\"a\",\nVLOOKUP(A35,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A36","v":1702},{"$f":"'3   Material'!B36","v":"E"},{"$f":"'3   Material'!C36","v":"f"},{"$f":"'3   Material'!D36","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B36=\"P\",0,\nIF(AND(LEFT(D36,2)=\"Mg\",B36=\"A\",C36=\"a\"),(1+L36)*VLOOKUP($A36,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A36,Quantities[],Quantities!$E$2)/43560))","v":8.4348255280073463},{"$f":"IF(B36=\"P\",0,\nIF(AND(OR(C36=\"b\",C36=\"d\"),OR('4   Earthwork'!$B36=\"C\",'4   Earthwork'!$B36=\"D\",'4   Earthwork'!$B36=\"A\",'4   Earthwork'!$B36=\"E\",'4   Earthwork'!$B36=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A36,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B36=\"P\",0,\nIF(OR(C36=\"b\",C36=\"d\"),\nM36/(1+L36),\nIF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Mg\"),0,\nIF(B36=\"X\",VLOOKUP(A36,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A36,Quantities[],Quantities!$F$2)+VLOOKUP(A36,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B36=\"P\",\"-\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A36,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C36=\"a\",\nVLOOKUP(A36,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A37","v":1703},{"$f":"'3   Material'!B37","v":"E"},{"$f":"'3   Material'!C37","v":"f"},{"$f":"'3   Material'!D37","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B37=\"P\",0,\nIF(AND(LEFT(D37,2)=\"Mg\",B37=\"A\",C37=\"a\"),(1+L37)*VLOOKUP($A37,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A37,Quantities[],Quantities!$E$2)/43560))","v":1.044536271808999},{"$f":"IF(B37=\"P\",0,\nIF(AND(OR(C37=\"b\",C37=\"d\"),OR('4   Earthwork'!$B37=\"C\",'4   Earthwork'!$B37=\"D\",'4   Earthwork'!$B37=\"A\",'4   Earthwork'!$B37=\"E\",'4   Earthwork'!$B37=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A37,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B37=\"P\",0,\nIF(OR(C37=\"b\",C37=\"d\"),\nM37/(1+L37),\nIF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Mg\"),0,\nIF(B37=\"X\",VLOOKUP(A37,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A37,Quantities[],Quantities!$F$2)+VLOOKUP(A37,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B37=\"P\",\"-\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A37,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C37=\"a\",\nVLOOKUP(A37,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A38","v":1000},{"$f":"'3   Material'!B38","v":"C"},{"$f":"'3   Material'!C38","v":"b"},{"$f":"'3   Material'!D38","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B38=\"P\",0,\nIF(AND(LEFT(D38,2)=\"Mg\",B38=\"A\",C38=\"a\"),(1+L38)*VLOOKUP($A38,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A38,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B38=\"P\",0,\nIF(AND(OR(C38=\"b\",C38=\"d\"),OR('4   Earthwork'!$B38=\"C\",'4   Earthwork'!$B38=\"D\",'4   Earthwork'!$B38=\"A\",'4   Earthwork'!$B38=\"E\",'4   Earthwork'!$B38=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A38,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B38=\"P\",0,\nIF(OR(C38=\"b\",C38=\"d\"),\nM38/(1+L38),\nIF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Mg\"),0,\nIF(B38=\"X\",VLOOKUP(A38,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A38,Quantities[],Quantities!$F$2)+VLOOKUP(A38,Quantities[],Quantities!$AB$2)))))","v":2451.4357567443985},{"$f":"IF(B38=\"P\",\"-\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A38,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C38=\"a\",\nVLOOKUP(A38,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2647.5506172839505,null,"10"]
[{"$f":"'3   Material'!A39","v":1100},{"$f":"'3   Material'!B39","v":"C"},{"$f":"'3   Material'!C39","v":"b"},{"$f":"'3   Material'!D39","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B39=\"P\",0,\nIF(AND(LEFT(D39,2)=\"Mg\",B39=\"A\",C39=\"a\"),(1+L39)*VLOOKUP($A39,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A39,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B39=\"P\",0,\nIF(AND(OR(C39=\"b\",C39=\"d\"),OR('4   Earthwork'!$B39=\"C\",'4   Earthwork'!$B39=\"D\",'4   Earthwork'!$B39=\"A\",'4   Earthwork'!$B39=\"E\",'4   Earthwork'!$B39=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A39,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B39=\"P\",0,\nIF(OR(C39=\"b\",C39=\"d\"),\nM39/(1+L39),\nIF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Mg\"),0,\nIF(B39=\"X\",VLOOKUP(A39,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A39,Quantities[],Quantities!$F$2)+VLOOKUP(A39,Quantities[],Quantities!$AB$2)))))","v":495.70187471422031},{"$f":"IF(B39=\"P\",\"-\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A39,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C39=\"a\",\nVLOOKUP(A39,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},535.35802469135797,null,"11"]
[{"$f":"'3   Material'!A40","v":1300},{"$f":"'3   Material'!B40","v":"C"},{"$f":"'3   Material'!C40","v":"b"},{"$f":"'3   Material'!D40","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B40=\"P\",0,\nIF(AND(LEFT(D40,2)=\"Mg\",B40=\"A\",C40=\"a\"),(1+L40)*VLOOKUP($A40,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A40,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B40=\"P\",0,\nIF(AND(OR(C40=\"b\",C40=\"d\"),OR('4   Earthwork'!$B40=\"C\",'4   Earthwork'!$B40=\"D\",'4   Earthwork'!$B40=\"A\",'4   Earthwork'!$B40=\"E\",'4   Earthwork'!$B40=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A40,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B40=\"P\",0,\nIF(OR(C40=\"b\",C40=\"d\"),\nM40/(1+L40),\nIF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Mg\"),0,\nIF(B40=\"X\",VLOOKUP(A40,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A40,Quantities[],Quantities!$F$2)+VLOOKUP(A40,Quantities[],Quantities!$AB$2)))))","v":5430.9442158207585},{"$f":"IF(B40=\"P\",\"-\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A40,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C40=\"a\",\nVLOOKUP(A40,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},5865.4197530864194,null,"13"]
[{"$f":"'3   Material'!A41","v":1700},{"$f":"'3   Material'!B41","v":"C"},{"$f":"'3   Material'!C41","v":"b"},{"$f":"'3   Material'!D41","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B41=\"P\",0,\nIF(AND(LEFT(D41,2)=\"Mg\",B41=\"A\",C41=\"a\"),(1+L41)*VLOOKUP($A41,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A41,Quantities[],Quantities!$E$2)/43560))","v":12.754247015610652},{"$f":"IF(B41=\"P\",0,\nIF(AND(OR(C41=\"b\",C41=\"d\"),OR('4   Earthwork'!$B41=\"C\",'4   Earthwork'!$B41=\"D\",'4   Earthwork'!$B41=\"A\",'4   Earthwork'!$B41=\"E\",'4   Earthwork'!$B41=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A41,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B41=\"P\",0,\nIF(OR(C41=\"b\",C41=\"d\"),\nM41/(1+L41),\nIF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Mg\"),0,\nIF(B41=\"X\",VLOOKUP(A41,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A41,Quantities[],Quantities!$F$2)+VLOOKUP(A41,Quantities[],Quantities!$AB$2)))))","v":635.0880201188844},{"$f":"IF(B41=\"P\",\"-\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A41,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C41=\"a\",\nVLOOKUP(A41,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},685.89506172839515,null,"17"]
[{"$f":"'3   Material'!A42","v":2200},{"$f":"'3   Material'!B42","v":"C"},{"$f":"'3   Material'!C42","v":"b"},{"$f":"'3   Material'!D42","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"P\",0,\nIF(AND(LEFT(D42,2)=\"Mg\",B42=\"A\",C42=\"a\"),(1+L42)*VLOOKUP($A42,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A42,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B42=\"P\",0,\nIF(AND(OR(C42=\"b\",C42=\"d\"),OR('4   Earthwork'!$B42=\"C\",'4   Earthwork'!$B42=\"D\",'4   Earthwork'!$B42=\"A\",'4   Earthwork'!$B42=\"E\",'4   Earthwork'!$B42=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A42,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B42=\"P\",0,\nIF(OR(C42=\"b\",C42=\"d\"),\nM42/(1+L42),\nIF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Mg\"),0,\nIF(B42=\"X\",VLOOKUP(A42,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A42,Quantities[],Quantities!$F$2)+VLOOKUP(A42,Quantities[],Quantities!$AB$2)))))","v":497.94238683127571},{"$f":"IF(B42=\"P\",\"-\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A42,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C42=\"a\",\nVLOOKUP(A42,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},537.77777777777783,null,"22"]
[{"$f":"'3   Material'!A43","v":1701},{"$f":"'3   Material'!B43","v":"B"},{"$f":"'3   Material'!C43","v":"f"},{"$f":"'3   Material'!D43","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B43=\"P\",0,\nIF(AND(LEFT(D43,2)=\"Mg\",B43=\"A\",C43=\"a\"),(1+L43)*VLOOKUP($A43,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A43,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B43=\"P\",0,\nIF(AND(OR(C43=\"b\",C43=\"d\"),OR('4   Earthwork'!$B43=\"C\",'4   Earthwork'!$B43=\"D\",'4   Earthwork'!$B43=\"A\",'4   Earthwork'!$B43=\"E\",'4   Earthwork'!$B43=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A43,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B43=\"P\",0,\nIF(OR(C43=\"b\",C43=\"d\"),\nM43/(1+L43),\nIF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Mg\"),0,\nIF(B43=\"X\",VLOOKUP(A43,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A43,Quantities[],Quantities!$F$2)+VLOOKUP(A43,Quantities[],Quantities!$AB$2)))))","v":48339},{"$f":"IF(B43=\"P\",\"-\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A43,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C43=\"a\",\nVLOOKUP(A43,Quantities[],Quantities!$V$2,0),\n0)))","v":0},48339,null,"17"]
[{"$f":"'3   Material'!A44","v":1702},{"$f":"'3   Material'!B44","v":"B"},{"$f":"'3   Material'!C44","v":"f"},{"$f":"'3   Material'!D44","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B44=\"P\",0,\nIF(AND(LEFT(D44,2)=\"Mg\",B44=\"A\",C44=\"a\"),(1+L44)*VLOOKUP($A44,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A44,Quantities[],Quantities!$E$2)/43560))","v":8.4348255280073463},{"$f":"IF(B44=\"P\",0,\nIF(AND(OR(C44=\"b\",C44=\"d\"),OR('4   Earthwork'!$B44=\"C\",'4   Earthwork'!$B44=\"D\",'4   Earthwork'!$B44=\"A\",'4   Earthwork'!$B44=\"E\",'4   Earthwork'!$B44=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A44,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B44=\"P\",0,\nIF(OR(C44=\"b\",C44=\"d\"),\nM44/(1+L44),\nIF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Mg\"),0,\nIF(B44=\"X\",VLOOKUP(A44,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A44,Quantities[],Quantities!$F$2)+VLOOKUP(A44,Quantities[],Quantities!$AB$2)))))","v":1032816},{"$f":"IF(B44=\"P\",\"-\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A44,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C44=\"a\",\nVLOOKUP(A44,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1032816,null,"17"]
[{"$f":"'3   Material'!A45","v":1703},{"$f":"'3   Material'!B45","v":"B"},{"$f":"'3   Material'!C45","v":"f"},{"$f":"'3   Material'!D45","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B45=\"P\",0,\nIF(AND(LEFT(D45,2)=\"Mg\",B45=\"A\",C45=\"a\"),(1+L45)*VLOOKUP($A45,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A45,Quantities[],Quantities!$E$2)/43560))","v":1.044536271808999},{"$f":"IF(B45=\"P\",0,\nIF(AND(OR(C45=\"b\",C45=\"d\"),OR('4   Earthwork'!$B45=\"C\",'4   Earthwork'!$B45=\"D\",'4   Earthwork'!$B45=\"A\",'4   Earthwork'!$B45=\"E\",'4   Earthwork'!$B45=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A45,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B45=\"P\",0,\nIF(OR(C45=\"b\",C45=\"d\"),\nM45/(1+L45),\nIF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Mg\"),0,\nIF(B45=\"X\",VLOOKUP(A45,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A45,Quantities[],Quantities!$F$2)+VLOOKUP(A45,Quantities[],Quantities!$AB$2)))))","v":16900},{"$f":"IF(B45=\"P\",\"-\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A45,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C45=\"a\",\nVLOOKUP(A45,Quantities[],Quantities!$V$2,0),\n0)))","v":0},16900,null,"17"]
[{"$f":"'3   Material'!A46","v":1000},{"$f":"'3   Material'!B46","v":"D"},{"$f":"'3   Material'!C46","v":"b"},{"$f":"'3   Material'!D46","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B46=\"P\",0,\nIF(AND(LEFT(D46,2)=\"Mg\",B46=\"A\",C46=\"a\"),(1+L46)*VLOOKUP($A46,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A46,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B46=\"P\",0,\nIF(AND(OR(C46=\"b\",C46=\"d\"),OR('4   Earthwork'!$B46=\"C\",'4   Earthwork'!$B46=\"D\",'4   Earthwork'!$B46=\"A\",'4   Earthwork'!$B46=\"E\",'4   Earthwork'!$B46=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A46,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B46=\"P\",0,\nIF(OR(C46=\"b\",C46=\"d\"),\nM46/(1+L46),\nIF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Mg\"),0,\nIF(B46=\"X\",VLOOKUP(A46,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A46,Quantities[],Quantities!$F$2)+VLOOKUP(A46,Quantities[],Quantities!$AB$2)))))","v":2451.4357567443985},{"$f":"IF(B46=\"P\",\"-\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A46,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C46=\"a\",\nVLOOKUP(A46,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2647.5506172839505,null,"10"]
[{"$f":"'3   Material'!A47","v":1100},{"$f":"'3   Material'!B47","v":"D"},{"$f":"'3   Material'!C47","v":"b"},{"$f":"'3   Material'!D47","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B47=\"P\",0,\nIF(AND(LEFT(D47,2)=\"Mg\",B47=\"A\",C47=\"a\"),(1+L47)*VLOOKUP($A47,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A47,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B47=\"P\",0,\nIF(AND(OR(C47=\"b\",C47=\"d\"),OR('4   Earthwork'!$B47=\"C\",'4   Earthwork'!$B47=\"D\",'4   Earthwork'!$B47=\"A\",'4   Earthwork'!$B47=\"E\",'4   Earthwork'!$B47=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A47,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B47=\"P\",0,\nIF(OR(C47=\"b\",C47=\"d\"),\nM47/(1+L47),\nIF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Mg\"),0,\nIF(B47=\"X\",VLOOKUP(A47,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A47,Quantities[],Quantities!$F$2)+VLOOKUP(A47,Quantities[],Quantities!$AB$2)))))","v":495.70187471422031},{"$f":"IF(B47=\"P\",\"-\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A47,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C47=\"a\",\nVLOOKUP(A47,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},535.35802469135797,null,"11"]
[{"$f":"'3   Material'!A48","v":1300},{"$f":"'3   Material'!B48","v":"D"},{"$f":"'3   Material'!C48","v":"b"},{"$f":"'3   Material'!D48","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B48=\"P\",0,\nIF(AND(LEFT(D48,2)=\"Mg\",B48=\"A\",C48=\"a\"),(1+L48)*VLOOKUP($A48,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A48,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B48=\"P\",0,\nIF(AND(OR(C48=\"b\",C48=\"d\"),OR('4   Earthwork'!$B48=\"C\",'4   Earthwork'!$B48=\"D\",'4   Earthwork'!$B48=\"A\",'4   Earthwork'!$B48=\"E\",'4   Earthwork'!$B48=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A48,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B48=\"P\",0,\nIF(OR(C48=\"b\",C48=\"d\"),\nM48/(1+L48),\nIF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Mg\"),0,\nIF(B48=\"X\",VLOOKUP(A48,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A48,Quantities[],Quantities!$F$2)+VLOOKUP(A48,Quantities[],Quantities!$AB$2)))))","v":5430.9442158207585},{"$f":"IF(B48=\"P\",\"-\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A48,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C48=\"a\",\nVLOOKUP(A48,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},5865.4197530864194,null,"13"]
[{"$f":"'3   Material'!A49","v":1700},{"$f":"'3   Material'!B49","v":"D"},{"$f":"'3   Material'!C49","v":"b"},{"$f":"'3   Material'!D49","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B49=\"P\",0,\nIF(AND(LEFT(D49,2)=\"Mg\",B49=\"A\",C49=\"a\"),(1+L49)*VLOOKUP($A49,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A49,Quantities[],Quantities!$E$2)/43560))","v":12.754247015610652},{"$f":"IF(B49=\"P\",0,\nIF(AND(OR(C49=\"b\",C49=\"d\"),OR('4   Earthwork'!$B49=\"C\",'4   Earthwork'!$B49=\"D\",'4   Earthwork'!$B49=\"A\",'4   Earthwork'!$B49=\"E\",'4   Earthwork'!$B49=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A49,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B49=\"P\",0,\nIF(OR(C49=\"b\",C49=\"d\"),\nM49/(1+L49),\nIF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Mg\"),0,\nIF(B49=\"X\",VLOOKUP(A49,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A49,Quantities[],Quantities!$F$2)+VLOOKUP(A49,Quantities[],Quantities!$AB$2)))))","v":635.0880201188844},{"$f":"IF(B49=\"P\",\"-\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A49,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C49=\"a\",\nVLOOKUP(A49,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},685.89506172839515,null,"17"]
[{"$f":"'3   Material'!A50","v":2200},{"$f":"'3   Material'!B50","v":"D"},{"$f":"'3   Material'!C50","v":"b"},{"$f":"'3   Material'!D50","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B50=\"P\",0,\nIF(AND(LEFT(D50,2)=\"Mg\",B50=\"A\",C50=\"a\"),(1+L50)*VLOOKUP($A50,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A50,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B50=\"P\",0,\nIF(AND(OR(C50=\"b\",C50=\"d\"),OR('4   Earthwork'!$B50=\"C\",'4   Earthwork'!$B50=\"D\",'4   Earthwork'!$B50=\"A\",'4   Earthwork'!$B50=\"E\",'4   Earthwork'!$B50=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A50,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B50=\"P\",0,\nIF(OR(C50=\"b\",C50=\"d\"),\nM50/(1+L50),\nIF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Mg\"),0,\nIF(B50=\"X\",VLOOKUP(A50,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A50,Quantities[],Quantities!$F$2)+VLOOKUP(A50,Quantities[],Quantities!$AB$2)))))","v":497.94238683127571},{"$f":"IF(B50=\"P\",\"-\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A50,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C50=\"a\",\nVLOOKUP(A50,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},537.77777777777783,null,"22"]
[{"$f":"'3   Material'!A51","v":1701},{"$f":"'3   Material'!B51","v":"A"},{"$f":"'3   Material'!C51","v":"f"},{"$f":"'3   Material'!D51","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B51=\"P\",0,\nIF(AND(LEFT(D51,2)=\"Mg\",B51=\"A\",C51=\"a\"),(1+L51)*VLOOKUP($A51,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A51,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B51=\"P\",0,\nIF(AND(OR(C51=\"b\",C51=\"d\"),OR('4   Earthwork'!$B51=\"C\",'4   Earthwork'!$B51=\"D\",'4   Earthwork'!$B51=\"A\",'4   Earthwork'!$B51=\"E\",'4   Earthwork'!$B51=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A51,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B51=\"P\",0,\nIF(OR(C51=\"b\",C51=\"d\"),\nM51/(1+L51),\nIF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Mg\"),0,\nIF(B51=\"X\",VLOOKUP(A51,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A51,Quantities[],Quantities!$F$2)+VLOOKUP(A51,Quantities[],Quantities!$AB$2)))))","v":48339},{"$f":"IF(B51=\"P\",\"-\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A51,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C51=\"a\",\nVLOOKUP(A51,Quantities[],Quantities!$V$2,0),\n0)))","v":0},48339,null,"17"]
[{"$f":"'3   Material'!A52","v":1702},{"$f":"'3   Material'!B52","v":"A"},{"$f":"'3   Material'!C52","v":"f"},{"$f":"'3   Material'!D52","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B52=\"P\",0,\nIF(AND(LEFT(D52,2)=\"Mg\",B52=\"A\",C52=\"a\"),(1+L52)*VLOOKUP($A52,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A52,Quantities[],Quantities!$E$2)/43560))","v":8.4348255280073463},{"$f":"IF(B52=\"P\",0,\nIF(AND(OR(C52=\"b\",C52=\"d\"),OR('4   Earthwork'!$B52=\"C\",'4   Earthwork'!$B52=\"D\",'4   Earthwork'!$B52=\"A\",'4   Earthwork'!$B52=\"E\",'4   Earthwork'!$B52=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A52,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B52=\"P\",0,\nIF(OR(C52=\"b\",C52=\"d\"),\nM52/(1+L52),\nIF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Mg\"),0,\nIF(B52=\"X\",VLOOKUP(A52,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A52,Quantities[],Quantities!$F$2)+VLOOKUP(A52,Quantities[],Quantities!$AB$2)))))","v":1032816},{"$f":"IF(B52=\"P\",\"-\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A52,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C52=\"a\",\nVLOOKUP(A52,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1032816,null,"17"]
[{"$f":"'3   Material'!A53","v":1703},{"$f":"'3   Material'!B53","v":"A"},{"$f":"'3   Material'!C53","v":"f"},{"$f":"'3   Material'!D53","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B53=\"P\",0,\nIF(AND(LEFT(D53,2)=\"Mg\",B53=\"A\",C53=\"a\"),(1+L53)*VLOOKUP($A53,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A53,Quantities[],Quantities!$E$2)/43560))","v":1.044536271808999},{"$f":"IF(B53=\"P\",0,\nIF(AND(OR(C53=\"b\",C53=\"d\"),OR('4   Earthwork'!$B53=\"C\",'4   Earthwork'!$B53=\"D\",'4   Earthwork'!$B53=\"A\",'4   Earthwork'!$B53=\"E\",'4   Earthwork'!$B53=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A53,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B53=\"P\",0,\nIF(OR(C53=\"b\",C53=\"d\"),\nM53/(1+L53),\nIF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Mg\"),0,\nIF(B53=\"X\",VLOOKUP(A53,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A53,Quantities[],Quantities!$F$2)+VLOOKUP(A53,Quantities[],Quantities!$AB$2)))))","v":16900},{"$f":"IF(B53=\"P\",\"-\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A53,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C53=\"a\",\nVLOOKUP(A53,Quantities[],Quantities!$V$2,0),\n0)))","v":0},16900,null,"17"]
[{"$f":"'3   Material'!A54","v":1000},{"$f":"'3   Material'!B54","v":"A"},{"$f":"'3   Material'!C54","v":"d"},{"$f":"'3   Material'!D54","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B54=\"P\",0,\nIF(AND(LEFT(D54,2)=\"Mg\",B54=\"A\",C54=\"a\"),(1+L54)*VLOOKUP($A54,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A54,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B54=\"P\",0,\nIF(AND(OR(C54=\"b\",C54=\"d\"),OR('4   Earthwork'!$B54=\"C\",'4   Earthwork'!$B54=\"D\",'4   Earthwork'!$B54=\"A\",'4   Earthwork'!$B54=\"E\",'4   Earthwork'!$B54=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A54,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B54=\"P\",0,\nIF(OR(C54=\"b\",C54=\"d\"),\nM54/(1+L54),\nIF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Mg\"),0,\nIF(B54=\"X\",VLOOKUP(A54,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A54,Quantities[],Quantities!$F$2)+VLOOKUP(A54,Quantities[],Quantities!$AB$2)))))","v":2647.5506172839505},{"$f":"IF(B54=\"P\",\"-\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A54,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C54=\"a\",\nVLOOKUP(A54,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2647.5506172839505,null,"10"]
[{"$f":"'3   Material'!A55","v":1100},{"$f":"'3   Material'!B55","v":"A"},{"$f":"'3   Material'!C55","v":"d"},{"$f":"'3   Material'!D55","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B55=\"P\",0,\nIF(AND(LEFT(D55,2)=\"Mg\",B55=\"A\",C55=\"a\"),(1+L55)*VLOOKUP($A55,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A55,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B55=\"P\",0,\nIF(AND(OR(C55=\"b\",C55=\"d\"),OR('4   Earthwork'!$B55=\"C\",'4   Earthwork'!$B55=\"D\",'4   Earthwork'!$B55=\"A\",'4   Earthwork'!$B55=\"E\",'4   Earthwork'!$B55=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A55,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B55=\"P\",0,\nIF(OR(C55=\"b\",C55=\"d\"),\nM55/(1+L55),\nIF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Mg\"),0,\nIF(B55=\"X\",VLOOKUP(A55,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A55,Quantities[],Quantities!$F$2)+VLOOKUP(A55,Quantities[],Quantities!$AB$2)))))","v":535.35802469135797},{"$f":"IF(B55=\"P\",\"-\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A55,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C55=\"a\",\nVLOOKUP(A55,Quantities[],Quantities!$V$2,0),\n0)))","v":0},535.35802469135797,null,"11"]
[{"$f":"'3   Material'!A56","v":1300},{"$f":"'3   Material'!B56","v":"A"},{"$f":"'3   Material'!C56","v":"d"},{"$f":"'3   Material'!D56","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B56=\"P\",0,\nIF(AND(LEFT(D56,2)=\"Mg\",B56=\"A\",C56=\"a\"),(1+L56)*VLOOKUP($A56,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A56,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B56=\"P\",0,\nIF(AND(OR(C56=\"b\",C56=\"d\"),OR('4   Earthwork'!$B56=\"C\",'4   Earthwork'!$B56=\"D\",'4   Earthwork'!$B56=\"A\",'4   Earthwork'!$B56=\"E\",'4   Earthwork'!$B56=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A56,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B56=\"P\",0,\nIF(OR(C56=\"b\",C56=\"d\"),\nM56/(1+L56),\nIF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Mg\"),0,\nIF(B56=\"X\",VLOOKUP(A56,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A56,Quantities[],Quantities!$F$2)+VLOOKUP(A56,Quantities[],Quantities!$AB$2)))))","v":5865.4197530864194},{"$f":"IF(B56=\"P\",\"-\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A56,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C56=\"a\",\nVLOOKUP(A56,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5865.4197530864194,null,"13"]
[{"$f":"'3   Material'!A57","v":1700},{"$f":"'3   Material'!B57","v":"A"},{"$f":"'3   Material'!C57","v":"d"},{"$f":"'3   Material'!D57","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B57=\"P\",0,\nIF(AND(LEFT(D57,2)=\"Mg\",B57=\"A\",C57=\"a\"),(1+L57)*VLOOKUP($A57,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A57,Quantities[],Quantities!$E$2)/43560))","v":12.754247015610652},{"$f":"IF(B57=\"P\",0,\nIF(AND(OR(C57=\"b\",C57=\"d\"),OR('4   Earthwork'!$B57=\"C\",'4   Earthwork'!$B57=\"D\",'4   Earthwork'!$B57=\"A\",'4   Earthwork'!$B57=\"E\",'4   Earthwork'!$B57=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A57,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B57=\"P\",0,\nIF(OR(C57=\"b\",C57=\"d\"),\nM57/(1+L57),\nIF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Mg\"),0,\nIF(B57=\"X\",VLOOKUP(A57,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A57,Quantities[],Quantities!$F$2)+VLOOKUP(A57,Quantities[],Quantities!$AB$2)))))","v":685.89506172839515},{"$f":"IF(B57=\"P\",\"-\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A57,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C57=\"a\",\nVLOOKUP(A57,Quantities[],Quantities!$V$2,0),\n0)))","v":0},685.89506172839515,null,"17"]
[{"$f":"'3   Material'!A58","v":2200},{"$f":"'3   Material'!B58","v":"A"},{"$f":"'3   Material'!C58","v":"d"},{"$f":"'3   Material'!D58","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B58=\"P\",0,\nIF(AND(LEFT(D58,2)=\"Mg\",B58=\"A\",C58=\"a\"),(1+L58)*VLOOKUP($A58,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A58,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B58=\"P\",0,\nIF(AND(OR(C58=\"b\",C58=\"d\"),OR('4   Earthwork'!$B58=\"C\",'4   Earthwork'!$B58=\"D\",'4   Earthwork'!$B58=\"A\",'4   Earthwork'!$B58=\"E\",'4   Earthwork'!$B58=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A58,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0.4},{"$f":"IF(B58=\"P\",0,\nIF(OR(C58=\"b\",C58=\"d\"),\nM58/(1+L58),\nIF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Mg\"),0,\nIF(B58=\"X\",VLOOKUP(A58,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A58,Quantities[],Quantities!$F$2)+VLOOKUP(A58,Quantities[],Quantities!$AB$2)))))","v":537.77777777777783},{"$f":"IF(B58=\"P\",\"-\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A58,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C58=\"a\",\nVLOOKUP(A58,Quantities[],Quantities!$V$2,0),\n0)))","v":0},537.77777777777783,null,"22"]
[{"$f":"'3   Material'!A59","v":1000},{"$f":"'3   Material'!B59","v":"J"},{"$f":"'3   Material'!C59","v":"e"},{"$f":"'3   Material'!D59","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B59=\"P\",0,\nIF(AND(LEFT(D59,2)=\"Mg\",B59=\"A\",C59=\"a\"),(1+L59)*VLOOKUP($A59,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A59,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B59=\"P\",0,\nIF(AND(OR(C59=\"b\",C59=\"d\"),OR('4   Earthwork'!$B59=\"C\",'4   Earthwork'!$B59=\"D\",'4   Earthwork'!$B59=\"A\",'4   Earthwork'!$B59=\"E\",'4   Earthwork'!$B59=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A59,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B59=\"P\",0,\nIF(OR(C59=\"b\",C59=\"d\"),\nM59/(1+L59),\nIF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Mg\"),0,\nIF(B59=\"X\",VLOOKUP(A59,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A59,Quantities[],Quantities!$F$2)+VLOOKUP(A59,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B59=\"P\",\"-\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A59,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C59=\"a\",\nVLOOKUP(A59,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A60","v":1100},{"$f":"'3   Material'!B60","v":"J"},{"$f":"'3   Material'!C60","v":"e"},{"$f":"'3   Material'!D60","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B60=\"P\",0,\nIF(AND(LEFT(D60,2)=\"Mg\",B60=\"A\",C60=\"a\"),(1+L60)*VLOOKUP($A60,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A60,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B60=\"P\",0,\nIF(AND(OR(C60=\"b\",C60=\"d\"),OR('4   Earthwork'!$B60=\"C\",'4   Earthwork'!$B60=\"D\",'4   Earthwork'!$B60=\"A\",'4   Earthwork'!$B60=\"E\",'4   Earthwork'!$B60=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A60,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B60=\"P\",0,\nIF(OR(C60=\"b\",C60=\"d\"),\nM60/(1+L60),\nIF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Mg\"),0,\nIF(B60=\"X\",VLOOKUP(A60,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A60,Quantities[],Quantities!$F$2)+VLOOKUP(A60,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B60=\"P\",\"-\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A60,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C60=\"a\",\nVLOOKUP(A60,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A61","v":1200},{"$f":"'3   Material'!B61","v":"J"},{"$f":"'3   Material'!C61","v":"e"},{"$f":"'3   Material'!D61","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B61=\"P\",0,\nIF(AND(LEFT(D61,2)=\"Mg\",B61=\"A\",C61=\"a\"),(1+L61)*VLOOKUP($A61,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A61,Quantities[],Quantities!$E$2)/43560))","v":8.0515840220385684},{"$f":"IF(B61=\"P\",0,\nIF(AND(OR(C61=\"b\",C61=\"d\"),OR('4   Earthwork'!$B61=\"C\",'4   Earthwork'!$B61=\"D\",'4   Earthwork'!$B61=\"A\",'4   Earthwork'!$B61=\"E\",'4   Earthwork'!$B61=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A61,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B61=\"P\",0,\nIF(OR(C61=\"b\",C61=\"d\"),\nM61/(1+L61),\nIF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Mg\"),0,\nIF(B61=\"X\",VLOOKUP(A61,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A61,Quantities[],Quantities!$F$2)+VLOOKUP(A61,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B61=\"P\",\"-\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A61,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C61=\"a\",\nVLOOKUP(A61,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A62","v":1300},{"$f":"'3   Material'!B62","v":"J"},{"$f":"'3   Material'!C62","v":"e"},{"$f":"'3   Material'!D62","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B62=\"P\",0,\nIF(AND(LEFT(D62,2)=\"Mg\",B62=\"A\",C62=\"a\"),(1+L62)*VLOOKUP($A62,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A62,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B62=\"P\",0,\nIF(AND(OR(C62=\"b\",C62=\"d\"),OR('4   Earthwork'!$B62=\"C\",'4   Earthwork'!$B62=\"D\",'4   Earthwork'!$B62=\"A\",'4   Earthwork'!$B62=\"E\",'4   Earthwork'!$B62=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A62,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B62=\"P\",0,\nIF(OR(C62=\"b\",C62=\"d\"),\nM62/(1+L62),\nIF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Mg\"),0,\nIF(B62=\"X\",VLOOKUP(A62,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A62,Quantities[],Quantities!$F$2)+VLOOKUP(A62,Quantities[],Quantities!$AB$2)))))","v":529193},{"$f":"IF(B62=\"P\",\"-\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A62,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C62=\"a\",\nVLOOKUP(A62,Quantities[],Quantities!$V$2,0),\n0)))","v":0},529193,null,"13"]
[{"$f":"'3   Material'!A63","v":1401},{"$f":"'3   Material'!B63","v":"Jb"},{"$f":"'3   Material'!C63","v":"e"},{"$f":"'3   Material'!D63","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B63=\"P\",0,\nIF(AND(LEFT(D63,2)=\"Mg\",B63=\"A\",C63=\"a\"),(1+L63)*VLOOKUP($A63,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A63,Quantities[],Quantities!$E$2)/43560))","v":8.8862947658402209},{"$f":"IF(B63=\"P\",0,\nIF(AND(OR(C63=\"b\",C63=\"d\"),OR('4   Earthwork'!$B63=\"C\",'4   Earthwork'!$B63=\"D\",'4   Earthwork'!$B63=\"A\",'4   Earthwork'!$B63=\"E\",'4   Earthwork'!$B63=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A63,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B63=\"P\",0,\nIF(OR(C63=\"b\",C63=\"d\"),\nM63/(1+L63),\nIF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Mg\"),0,\nIF(B63=\"X\",VLOOKUP(A63,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A63,Quantities[],Quantities!$F$2)+VLOOKUP(A63,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B63=\"P\",\"-\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A63,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C63=\"a\",\nVLOOKUP(A63,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A64","v":1402},{"$f":"'3   Material'!B64","v":"J"},{"$f":"'3   Material'!C64","v":"e"},{"$f":"'3   Material'!D64","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B64=\"P\",0,\nIF(AND(LEFT(D64,2)=\"Mg\",B64=\"A\",C64=\"a\"),(1+L64)*VLOOKUP($A64,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A64,Quantities[],Quantities!$E$2)/43560))","v":15.123370064279156},{"$f":"IF(B64=\"P\",0,\nIF(AND(OR(C64=\"b\",C64=\"d\"),OR('4   Earthwork'!$B64=\"C\",'4   Earthwork'!$B64=\"D\",'4   Earthwork'!$B64=\"A\",'4   Earthwork'!$B64=\"E\",'4   Earthwork'!$B64=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A64,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B64=\"P\",0,\nIF(OR(C64=\"b\",C64=\"d\"),\nM64/(1+L64),\nIF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Mg\"),0,\nIF(B64=\"X\",VLOOKUP(A64,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A64,Quantities[],Quantities!$F$2)+VLOOKUP(A64,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B64=\"P\",\"-\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A64,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C64=\"a\",\nVLOOKUP(A64,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A65","v":1403},{"$f":"'3   Material'!B65","v":"J"},{"$f":"'3   Material'!C65","v":"e"},{"$f":"'3   Material'!D65","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B65=\"P\",0,\nIF(AND(LEFT(D65,2)=\"Mg\",B65=\"A\",C65=\"a\"),(1+L65)*VLOOKUP($A65,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A65,Quantities[],Quantities!$E$2)/43560))","v":7.0536042240587697},{"$f":"IF(B65=\"P\",0,\nIF(AND(OR(C65=\"b\",C65=\"d\"),OR('4   Earthwork'!$B65=\"C\",'4   Earthwork'!$B65=\"D\",'4   Earthwork'!$B65=\"A\",'4   Earthwork'!$B65=\"E\",'4   Earthwork'!$B65=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A65,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B65=\"P\",0,\nIF(OR(C65=\"b\",C65=\"d\"),\nM65/(1+L65),\nIF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Mg\"),0,\nIF(B65=\"X\",VLOOKUP(A65,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A65,Quantities[],Quantities!$F$2)+VLOOKUP(A65,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B65=\"P\",\"-\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A65,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C65=\"a\",\nVLOOKUP(A65,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A66","v":1500},{"$f":"'3   Material'!B66","v":"J"},{"$f":"'3   Material'!C66","v":"e"},{"$f":"'3   Material'!D66","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B66=\"P\",0,\nIF(AND(LEFT(D66,2)=\"Mg\",B66=\"A\",C66=\"a\"),(1+L66)*VLOOKUP($A66,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A66,Quantities[],Quantities!$E$2)/43560))","v":13.691483011937557},{"$f":"IF(B66=\"P\",0,\nIF(AND(OR(C66=\"b\",C66=\"d\"),OR('4   Earthwork'!$B66=\"C\",'4   Earthwork'!$B66=\"D\",'4   Earthwork'!$B66=\"A\",'4   Earthwork'!$B66=\"E\",'4   Earthwork'!$B66=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A66,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B66=\"P\",0,\nIF(OR(C66=\"b\",C66=\"d\"),\nM66/(1+L66),\nIF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Mg\"),0,\nIF(B66=\"X\",VLOOKUP(A66,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A66,Quantities[],Quantities!$F$2)+VLOOKUP(A66,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B66=\"P\",\"-\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A66,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C66=\"a\",\nVLOOKUP(A66,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A67","v":1600},{"$f":"'3   Material'!B67","v":"J"},{"$f":"'3   Material'!C67","v":"e"},{"$f":"'3   Material'!D67","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B67=\"P\",0,\nIF(AND(LEFT(D67,2)=\"Mg\",B67=\"A\",C67=\"a\"),(1+L67)*VLOOKUP($A67,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A67,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B67=\"P\",0,\nIF(AND(OR(C67=\"b\",C67=\"d\"),OR('4   Earthwork'!$B67=\"C\",'4   Earthwork'!$B67=\"D\",'4   Earthwork'!$B67=\"A\",'4   Earthwork'!$B67=\"E\",'4   Earthwork'!$B67=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A67,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B67=\"P\",0,\nIF(OR(C67=\"b\",C67=\"d\"),\nM67/(1+L67),\nIF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Mg\"),0,\nIF(B67=\"X\",VLOOKUP(A67,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A67,Quantities[],Quantities!$F$2)+VLOOKUP(A67,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B67=\"P\",\"-\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A67,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C67=\"a\",\nVLOOKUP(A67,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A68","v":1702},{"$f":"'3   Material'!B68","v":"Jb"},{"$f":"'3   Material'!C68","v":"e"},{"$f":"'3   Material'!D68","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B68=\"P\",0,\nIF(AND(LEFT(D68,2)=\"Mg\",B68=\"A\",C68=\"a\"),(1+L68)*VLOOKUP($A68,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A68,Quantities[],Quantities!$E$2)/43560))","v":8.4348255280073463},{"$f":"IF(B68=\"P\",0,\nIF(AND(OR(C68=\"b\",C68=\"d\"),OR('4   Earthwork'!$B68=\"C\",'4   Earthwork'!$B68=\"D\",'4   Earthwork'!$B68=\"A\",'4   Earthwork'!$B68=\"E\",'4   Earthwork'!$B68=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A68,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B68=\"P\",0,\nIF(OR(C68=\"b\",C68=\"d\"),\nM68/(1+L68),\nIF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Mg\"),0,\nIF(B68=\"X\",VLOOKUP(A68,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A68,Quantities[],Quantities!$F$2)+VLOOKUP(A68,Quantities[],Quantities!$AB$2)))))","v":1032816},{"$f":"IF(B68=\"P\",\"-\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A68,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C68=\"a\",\nVLOOKUP(A68,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1032816,null,"17"]
[{"$f":"'3   Material'!A69","v":1704},{"$f":"'3   Material'!B69","v":"J"},{"$f":"'3   Material'!C69","v":"e"},{"$f":"'3   Material'!D69","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B69=\"P\",0,\nIF(AND(LEFT(D69,2)=\"Mg\",B69=\"A\",C69=\"a\"),(1+L69)*VLOOKUP($A69,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A69,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B69=\"P\",0,\nIF(AND(OR(C69=\"b\",C69=\"d\"),OR('4   Earthwork'!$B69=\"C\",'4   Earthwork'!$B69=\"D\",'4   Earthwork'!$B69=\"A\",'4   Earthwork'!$B69=\"E\",'4   Earthwork'!$B69=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A69,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B69=\"P\",0,\nIF(OR(C69=\"b\",C69=\"d\"),\nM69/(1+L69),\nIF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Mg\"),0,\nIF(B69=\"X\",VLOOKUP(A69,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A69,Quantities[],Quantities!$F$2)+VLOOKUP(A69,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B69=\"P\",\"-\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A69,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C69=\"a\",\nVLOOKUP(A69,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A70","v":2100},{"$f":"'3   Material'!B70","v":"J"},{"$f":"'3   Material'!C70","v":"e"},{"$f":"'3   Material'!D70","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B70=\"P\",0,\nIF(AND(LEFT(D70,2)=\"Mg\",B70=\"A\",C70=\"a\"),(1+L70)*VLOOKUP($A70,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A70,Quantities[],Quantities!$E$2)/43560))","v":40.668044077134986},{"$f":"IF(B70=\"P\",0,\nIF(AND(OR(C70=\"b\",C70=\"d\"),OR('4   Earthwork'!$B70=\"C\",'4   Earthwork'!$B70=\"D\",'4   Earthwork'!$B70=\"A\",'4   Earthwork'!$B70=\"E\",'4   Earthwork'!$B70=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A70,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B70=\"P\",0,\nIF(OR(C70=\"b\",C70=\"d\"),\nM70/(1+L70),\nIF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Mg\"),0,\nIF(B70=\"X\",VLOOKUP(A70,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A70,Quantities[],Quantities!$F$2)+VLOOKUP(A70,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B70=\"P\",\"-\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A70,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C70=\"a\",\nVLOOKUP(A70,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"21"]
[{"$f":"'3   Material'!A71","v":2200},{"$f":"'3   Material'!B71","v":"J"},{"$f":"'3   Material'!C71","v":"e"},{"$f":"'3   Material'!D71","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B71=\"P\",0,\nIF(AND(LEFT(D71,2)=\"Mg\",B71=\"A\",C71=\"a\"),(1+L71)*VLOOKUP($A71,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A71,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B71=\"P\",0,\nIF(AND(OR(C71=\"b\",C71=\"d\"),OR('4   Earthwork'!$B71=\"C\",'4   Earthwork'!$B71=\"D\",'4   Earthwork'!$B71=\"A\",'4   Earthwork'!$B71=\"E\",'4   Earthwork'!$B71=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A71,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B71=\"P\",0,\nIF(OR(C71=\"b\",C71=\"d\"),\nM71/(1+L71),\nIF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Mg\"),0,\nIF(B71=\"X\",VLOOKUP(A71,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A71,Quantities[],Quantities!$F$2)+VLOOKUP(A71,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B71=\"P\",\"-\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A71,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C71=\"a\",\nVLOOKUP(A71,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"22"]
[{"$f":"'3   Material'!A72","v":1000},{"$f":"'3   Material'!B72","v":"P"},{"$f":"'3   Material'!C72","v":"b"},{"$f":"'3   Material'!D72","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B72=\"P\",0,\nIF(AND(LEFT(D72,2)=\"Mg\",B72=\"A\",C72=\"a\"),(1+L72)*VLOOKUP($A72,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A72,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B72=\"P\",0,\nIF(AND(OR(C72=\"b\",C72=\"d\"),OR('4   Earthwork'!$B72=\"C\",'4   Earthwork'!$B72=\"D\",'4   Earthwork'!$B72=\"A\",'4   Earthwork'!$B72=\"E\",'4   Earthwork'!$B72=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A72,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B72=\"P\",0,\nIF(OR(C72=\"b\",C72=\"d\"),\nM72/(1+L72),\nIF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Mg\"),0,\nIF(B72=\"X\",VLOOKUP(A72,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A72,Quantities[],Quantities!$F$2)+VLOOKUP(A72,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B72=\"P\",\"-\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A72,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C72=\"a\",\nVLOOKUP(A72,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"10"]
[{"$f":"'3   Material'!A73","v":1100},{"$f":"'3   Material'!B73","v":"P"},{"$f":"'3   Material'!C73","v":"b"},{"$f":"'3   Material'!D73","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B73=\"P\",0,\nIF(AND(LEFT(D73,2)=\"Mg\",B73=\"A\",C73=\"a\"),(1+L73)*VLOOKUP($A73,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A73,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B73=\"P\",0,\nIF(AND(OR(C73=\"b\",C73=\"d\"),OR('4   Earthwork'!$B73=\"C\",'4   Earthwork'!$B73=\"D\",'4   Earthwork'!$B73=\"A\",'4   Earthwork'!$B73=\"E\",'4   Earthwork'!$B73=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A73,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B73=\"P\",0,\nIF(OR(C73=\"b\",C73=\"d\"),\nM73/(1+L73),\nIF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Mg\"),0,\nIF(B73=\"X\",VLOOKUP(A73,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A73,Quantities[],Quantities!$F$2)+VLOOKUP(A73,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B73=\"P\",\"-\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A73,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C73=\"a\",\nVLOOKUP(A73,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"11"]
[{"$f":"'3   Material'!A74","v":1300},{"$f":"'3   Material'!B74","v":"P"},{"$f":"'3   Material'!C74","v":"b"},{"$f":"'3   Material'!D74","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B74=\"P\",0,\nIF(AND(LEFT(D74,2)=\"Mg\",B74=\"A\",C74=\"a\"),(1+L74)*VLOOKUP($A74,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A74,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B74=\"P\",0,\nIF(AND(OR(C74=\"b\",C74=\"d\"),OR('4   Earthwork'!$B74=\"C\",'4   Earthwork'!$B74=\"D\",'4   Earthwork'!$B74=\"A\",'4   Earthwork'!$B74=\"E\",'4   Earthwork'!$B74=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A74,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B74=\"P\",0,\nIF(OR(C74=\"b\",C74=\"d\"),\nM74/(1+L74),\nIF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Mg\"),0,\nIF(B74=\"X\",VLOOKUP(A74,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A74,Quantities[],Quantities!$F$2)+VLOOKUP(A74,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B74=\"P\",\"-\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A74,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C74=\"a\",\nVLOOKUP(A74,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"13"]
[{"$f":"'3   Material'!A75","v":1700},{"$f":"'3   Material'!B75","v":"P"},{"$f":"'3   Material'!C75","v":"b"},{"$f":"'3   Material'!D75","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B75=\"P\",0,\nIF(AND(LEFT(D75,2)=\"Mg\",B75=\"A\",C75=\"a\"),(1+L75)*VLOOKUP($A75,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A75,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B75=\"P\",0,\nIF(AND(OR(C75=\"b\",C75=\"d\"),OR('4   Earthwork'!$B75=\"C\",'4   Earthwork'!$B75=\"D\",'4   Earthwork'!$B75=\"A\",'4   Earthwork'!$B75=\"E\",'4   Earthwork'!$B75=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A75,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B75=\"P\",0,\nIF(OR(C75=\"b\",C75=\"d\"),\nM75/(1+L75),\nIF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Mg\"),0,\nIF(B75=\"X\",VLOOKUP(A75,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A75,Quantities[],Quantities!$F$2)+VLOOKUP(A75,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B75=\"P\",\"-\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A75,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C75=\"a\",\nVLOOKUP(A75,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"17"]
[{"$f":"'3   Material'!A76","v":2200},{"$f":"'3   Material'!B76","v":"P"},{"$f":"'3   Material'!C76","v":"b"},{"$f":"'3   Material'!D76","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B76=\"P\",0,\nIF(AND(LEFT(D76,2)=\"Mg\",B76=\"A\",C76=\"a\"),(1+L76)*VLOOKUP($A76,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A76,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B76=\"P\",0,\nIF(AND(OR(C76=\"b\",C76=\"d\"),OR('4   Earthwork'!$B76=\"C\",'4   Earthwork'!$B76=\"D\",'4   Earthwork'!$B76=\"A\",'4   Earthwork'!$B76=\"E\",'4   Earthwork'!$B76=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A76,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B76=\"P\",0,\nIF(OR(C76=\"b\",C76=\"d\"),\nM76/(1+L76),\nIF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Mg\"),0,\nIF(B76=\"X\",VLOOKUP(A76,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A76,Quantities[],Quantities!$F$2)+VLOOKUP(A76,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B76=\"P\",\"-\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A76,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C76=\"a\",\nVLOOKUP(A76,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"22"]
[{"$f":"'3   Material'!A77","v":1002},{"$f":"'3   Material'!B77","v":"F"},{"$f":"'3   Material'!C77","v":"e"},{"$f":"'3   Material'!D77","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B77=\"P\",0,\nIF(AND(LEFT(D77,2)=\"Mg\",B77=\"A\",C77=\"a\"),(1+L77)*VLOOKUP($A77,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A77,Quantities[],Quantities!$E$2)/43560))","v":48.603259871441686},{"$f":"IF(B77=\"P\",0,\nIF(AND(OR(C77=\"b\",C77=\"d\"),OR('4   Earthwork'!$B77=\"C\",'4   Earthwork'!$B77=\"D\",'4   Earthwork'!$B77=\"A\",'4   Earthwork'!$B77=\"E\",'4   Earthwork'!$B77=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A77,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B77=\"P\",0,\nIF(OR(C77=\"b\",C77=\"d\"),\nM77/(1+L77),\nIF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Mg\"),0,\nIF(B77=\"X\",VLOOKUP(A77,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A77,Quantities[],Quantities!$F$2)+VLOOKUP(A77,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B77=\"P\",\"-\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A77,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C77=\"a\",\nVLOOKUP(A77,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A78","v":1302},{"$f":"'3   Material'!B78","v":"F"},{"$f":"'3   Material'!C78","v":"e"},{"$f":"'3   Material'!D78","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B78=\"P\",0,\nIF(AND(LEFT(D78,2)=\"Mg\",B78=\"A\",C78=\"a\"),(1+L78)*VLOOKUP($A78,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A78,Quantities[],Quantities!$E$2)/43560))","v":77.242814508723598},{"$f":"IF(B78=\"P\",0,\nIF(AND(OR(C78=\"b\",C78=\"d\"),OR('4   Earthwork'!$B78=\"C\",'4   Earthwork'!$B78=\"D\",'4   Earthwork'!$B78=\"A\",'4   Earthwork'!$B78=\"E\",'4   Earthwork'!$B78=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A78,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B78=\"P\",0,\nIF(OR(C78=\"b\",C78=\"d\"),\nM78/(1+L78),\nIF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Mg\"),0,\nIF(B78=\"X\",VLOOKUP(A78,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A78,Quantities[],Quantities!$F$2)+VLOOKUP(A78,Quantities[],Quantities!$AB$2)))))","v":481922},{"$f":"IF(B78=\"P\",\"-\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A78,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C78=\"a\",\nVLOOKUP(A78,Quantities[],Quantities!$V$2,0),\n0)))","v":0},481922,null,"13"]
[{"$f":"'3   Material'!A79","v":1303},{"$f":"'3   Material'!B79","v":"F"},{"$f":"'3   Material'!C79","v":"e"},{"$f":"'3   Material'!D79","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B79=\"P\",0,\nIF(AND(LEFT(D79,2)=\"Mg\",B79=\"A\",C79=\"a\"),(1+L79)*VLOOKUP($A79,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A79,Quantities[],Quantities!$E$2)/43560))","v":8.7659090909090907},{"$f":"IF(B79=\"P\",0,\nIF(AND(OR(C79=\"b\",C79=\"d\"),OR('4   Earthwork'!$B79=\"C\",'4   Earthwork'!$B79=\"D\",'4   Earthwork'!$B79=\"A\",'4   Earthwork'!$B79=\"E\",'4   Earthwork'!$B79=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A79,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B79=\"P\",0,\nIF(OR(C79=\"b\",C79=\"d\"),\nM79/(1+L79),\nIF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Mg\"),0,\nIF(B79=\"X\",VLOOKUP(A79,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A79,Quantities[],Quantities!$F$2)+VLOOKUP(A79,Quantities[],Quantities!$AB$2)))))","v":47271},{"$f":"IF(B79=\"P\",\"-\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A79,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C79=\"a\",\nVLOOKUP(A79,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47271,null,"13"]
[{"$f":"'3   Material'!A80","v":1704},{"$f":"'3   Material'!B80","v":"F"},{"$f":"'3   Material'!C80","v":"e"},{"$f":"'3   Material'!D80","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B80=\"P\",0,\nIF(AND(LEFT(D80,2)=\"Mg\",B80=\"A\",C80=\"a\"),(1+L80)*VLOOKUP($A80,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A80,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B80=\"P\",0,\nIF(AND(OR(C80=\"b\",C80=\"d\"),OR('4   Earthwork'!$B80=\"C\",'4   Earthwork'!$B80=\"D\",'4   Earthwork'!$B80=\"A\",'4   Earthwork'!$B80=\"E\",'4   Earthwork'!$B80=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A80,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B80=\"P\",0,\nIF(OR(C80=\"b\",C80=\"d\"),\nM80/(1+L80),\nIF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Mg\"),0,\nIF(B80=\"X\",VLOOKUP(A80,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A80,Quantities[],Quantities!$F$2)+VLOOKUP(A80,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B80=\"P\",\"-\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A80,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C80=\"a\",\nVLOOKUP(A80,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A81","v":1002},{"$f":"'3   Material'!B81","v":"G"},{"$f":"'3   Material'!C81","v":"e"},{"$f":"'3   Material'!D81","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B81=\"P\",0,\nIF(AND(LEFT(D81,2)=\"Mg\",B81=\"A\",C81=\"a\"),(1+L81)*VLOOKUP($A81,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A81,Quantities[],Quantities!$E$2)/43560))","v":48.603259871441686},{"$f":"IF(B81=\"P\",0,\nIF(AND(OR(C81=\"b\",C81=\"d\"),OR('4   Earthwork'!$B81=\"C\",'4   Earthwork'!$B81=\"D\",'4   Earthwork'!$B81=\"A\",'4   Earthwork'!$B81=\"E\",'4   Earthwork'!$B81=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A81,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B81=\"P\",0,\nIF(OR(C81=\"b\",C81=\"d\"),\nM81/(1+L81),\nIF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Mg\"),0,\nIF(B81=\"X\",VLOOKUP(A81,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A81,Quantities[],Quantities!$F$2)+VLOOKUP(A81,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B81=\"P\",\"-\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A81,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C81=\"a\",\nVLOOKUP(A81,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A82","v":1302},{"$f":"'3   Material'!B82","v":"G"},{"$f":"'3   Material'!C82","v":"e"},{"$f":"'3   Material'!D82","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B82=\"P\",0,\nIF(AND(LEFT(D82,2)=\"Mg\",B82=\"A\",C82=\"a\"),(1+L82)*VLOOKUP($A82,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A82,Quantities[],Quantities!$E$2)/43560))","v":77.242814508723598},{"$f":"IF(B82=\"P\",0,\nIF(AND(OR(C82=\"b\",C82=\"d\"),OR('4   Earthwork'!$B82=\"C\",'4   Earthwork'!$B82=\"D\",'4   Earthwork'!$B82=\"A\",'4   Earthwork'!$B82=\"E\",'4   Earthwork'!$B82=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A82,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B82=\"P\",0,\nIF(OR(C82=\"b\",C82=\"d\"),\nM82/(1+L82),\nIF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Mg\"),0,\nIF(B82=\"X\",VLOOKUP(A82,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A82,Quantities[],Quantities!$F$2)+VLOOKUP(A82,Quantities[],Quantities!$AB$2)))))","v":481922},{"$f":"IF(B82=\"P\",\"-\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A82,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C82=\"a\",\nVLOOKUP(A82,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B82=\"P\",0,\nIF(AND(OR(C82=\"b\",C82=\"d\"),NOT($B82=\"E\")),\nI82*J82*43560/(12*27),\nIF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Mg\"),0,\nK82*(1+L82))))","v":481922},null,{"$f":"LEFT(TEXT(A82,\"0\"),2)","v":"13"}]
[{"$f":"'3   Material'!A83","v":1303},{"$f":"'3   Material'!B83","v":"G"},{"$f":"'3   Material'!C83","v":"e"},{"$f":"'3   Material'!D83","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B83=\"P\",0,\nIF(AND(LEFT(D83,2)=\"Mg\",B83=\"A\",C83=\"a\"),(1+L83)*VLOOKUP($A83,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A83,Quantities[],Quantities!$E$2)/43560))","v":8.7659090909090907},{"$f":"IF(B83=\"P\",0,\nIF(AND(OR(C83=\"b\",C83=\"d\"),OR('4   Earthwork'!$B83=\"C\",'4   Earthwork'!$B83=\"D\",'4   Earthwork'!$B83=\"A\",'4   Earthwork'!$B83=\"E\",'4   Earthwork'!$B83=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A83,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B83=\"P\",0,\nIF(OR(C83=\"b\",C83=\"d\"),\nM83/(1+L83),\nIF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Mg\"),0,\nIF(B83=\"X\",VLOOKUP(A83,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A83,Quantities[],Quantities!$F$2)+VLOOKUP(A83,Quantities[],Quantities!$AB$2)))))","v":47271},{"$f":"IF(B83=\"P\",\"-\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A83,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C83=\"a\",\nVLOOKUP(A83,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47271,null,"13"]
[{"$f":"'3   Material'!A84","v":1704},{"$f":"'3   Material'!B84","v":"G"},{"$f":"'3   Material'!C84","v":"e"},{"$f":"'3   Material'!D84","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B84=\"P\",0,\nIF(AND(LEFT(D84,2)=\"Mg\",B84=\"A\",C84=\"a\"),(1+L84)*VLOOKUP($A84,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A84,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B84=\"P\",0,\nIF(AND(OR(C84=\"b\",C84=\"d\"),OR('4   Earthwork'!$B84=\"C\",'4   Earthwork'!$B84=\"D\",'4   Earthwork'!$B84=\"A\",'4   Earthwork'!$B84=\"E\",'4   Earthwork'!$B84=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A84,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B84=\"P\",0,\nIF(OR(C84=\"b\",C84=\"d\"),\nM84/(1+L84),\nIF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Mg\"),0,\nIF(B84=\"X\",VLOOKUP(A84,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A84,Quantities[],Quantities!$F$2)+VLOOKUP(A84,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B84=\"P\",\"-\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A84,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C84=\"a\",\nVLOOKUP(A84,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A85","v":1002},{"$f":"'3   Material'!B85","v":"Gb"},{"$f":"'3   Material'!C85","v":"e"},{"$f":"'3   Material'!D85","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B85=\"P\",0,\nIF(AND(LEFT(D85,2)=\"Mg\",B85=\"A\",C85=\"a\"),(1+L85)*VLOOKUP($A85,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A85,Quantities[],Quantities!$E$2)/43560))","v":48.603259871441686},{"$f":"IF(B85=\"P\",0,\nIF(AND(OR(C85=\"b\",C85=\"d\"),OR('4   Earthwork'!$B85=\"C\",'4   Earthwork'!$B85=\"D\",'4   Earthwork'!$B85=\"A\",'4   Earthwork'!$B85=\"E\",'4   Earthwork'!$B85=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A85,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B85=\"P\",0,\nIF(OR(C85=\"b\",C85=\"d\"),\nM85/(1+L85),\nIF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Mg\"),0,\nIF(B85=\"X\",VLOOKUP(A85,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A85,Quantities[],Quantities!$F$2)+VLOOKUP(A85,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B85=\"P\",\"-\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A85,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C85=\"a\",\nVLOOKUP(A85,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A86","v":1302},{"$f":"'3   Material'!B86","v":"Gb"},{"$f":"'3   Material'!C86","v":"e"},{"$f":"'3   Material'!D86","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B86=\"P\",0,\nIF(AND(LEFT(D86,2)=\"Mg\",B86=\"A\",C86=\"a\"),(1+L86)*VLOOKUP($A86,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A86,Quantities[],Quantities!$E$2)/43560))","v":77.242814508723598},{"$f":"IF(B86=\"P\",0,\nIF(AND(OR(C86=\"b\",C86=\"d\"),OR('4   Earthwork'!$B86=\"C\",'4   Earthwork'!$B86=\"D\",'4   Earthwork'!$B86=\"A\",'4   Earthwork'!$B86=\"E\",'4   Earthwork'!$B86=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A86,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B86=\"P\",0,\nIF(OR(C86=\"b\",C86=\"d\"),\nM86/(1+L86),\nIF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Mg\"),0,\nIF(B86=\"X\",VLOOKUP(A86,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A86,Quantities[],Quantities!$F$2)+VLOOKUP(A86,Quantities[],Quantities!$AB$2)))))","v":481922},{"$f":"IF(B86=\"P\",\"-\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A86,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C86=\"a\",\nVLOOKUP(A86,Quantities[],Quantities!$V$2,0),\n0)))","v":0},481922,null,"13"]
[{"$f":"'3   Material'!A87","v":1303},{"$f":"'3   Material'!B87","v":"Gb"},{"$f":"'3   Material'!C87","v":"e"},{"$f":"'3   Material'!D87","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B87=\"P\",0,\nIF(AND(LEFT(D87,2)=\"Mg\",B87=\"A\",C87=\"a\"),(1+L87)*VLOOKUP($A87,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A87,Quantities[],Quantities!$E$2)/43560))","v":8.7659090909090907},{"$f":"IF(B87=\"P\",0,\nIF(AND(OR(C87=\"b\",C87=\"d\"),OR('4   Earthwork'!$B87=\"C\",'4   Earthwork'!$B87=\"D\",'4   Earthwork'!$B87=\"A\",'4   Earthwork'!$B87=\"E\",'4   Earthwork'!$B87=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A87,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B87=\"P\",0,\nIF(OR(C87=\"b\",C87=\"d\"),\nM87/(1+L87),\nIF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Mg\"),0,\nIF(B87=\"X\",VLOOKUP(A87,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A87,Quantities[],Quantities!$F$2)+VLOOKUP(A87,Quantities[],Quantities!$AB$2)))))","v":47271},{"$f":"IF(B87=\"P\",\"-\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A87,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C87=\"a\",\nVLOOKUP(A87,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47271,null,"13"]
[{"$f":"'3   Material'!A88","v":1704},{"$f":"'3   Material'!B88","v":"Gb"},{"$f":"'3   Material'!C88","v":"e"},{"$f":"'3   Material'!D88","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B88=\"P\",0,\nIF(AND(LEFT(D88,2)=\"Mg\",B88=\"A\",C88=\"a\"),(1+L88)*VLOOKUP($A88,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A88,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B88=\"P\",0,\nIF(AND(OR(C88=\"b\",C88=\"d\"),OR('4   Earthwork'!$B88=\"C\",'4   Earthwork'!$B88=\"D\",'4   Earthwork'!$B88=\"A\",'4   Earthwork'!$B88=\"E\",'4   Earthwork'!$B88=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A88,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B88=\"P\",0,\nIF(OR(C88=\"b\",C88=\"d\"),\nM88/(1+L88),\nIF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Mg\"),0,\nIF(B88=\"X\",VLOOKUP(A88,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A88,Quantities[],Quantities!$F$2)+VLOOKUP(A88,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B88=\"P\",\"-\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A88,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C88=\"a\",\nVLOOKUP(A88,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A89","v":1002},{"$f":"'3   Material'!B89","v":"H"},{"$f":"'3   Material'!C89","v":"e"},{"$f":"'3   Material'!D89","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B89=\"P\",0,\nIF(AND(LEFT(D89,2)=\"Mg\",B89=\"A\",C89=\"a\"),(1+L89)*VLOOKUP($A89,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A89,Quantities[],Quantities!$E$2)/43560))","v":48.603259871441686},{"$f":"IF(B89=\"P\",0,\nIF(AND(OR(C89=\"b\",C89=\"d\"),OR('4   Earthwork'!$B89=\"C\",'4   Earthwork'!$B89=\"D\",'4   Earthwork'!$B89=\"A\",'4   Earthwork'!$B89=\"E\",'4   Earthwork'!$B89=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A89,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B89=\"P\",0,\nIF(OR(C89=\"b\",C89=\"d\"),\nM89/(1+L89),\nIF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Mg\"),0,\nIF(B89=\"X\",VLOOKUP(A89,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A89,Quantities[],Quantities!$F$2)+VLOOKUP(A89,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B89=\"P\",\"-\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A89,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C89=\"a\",\nVLOOKUP(A89,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A90","v":1302},{"$f":"'3   Material'!B90","v":"H"},{"$f":"'3   Material'!C90","v":"e"},{"$f":"'3   Material'!D90","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B90=\"P\",0,\nIF(AND(LEFT(D90,2)=\"Mg\",B90=\"A\",C90=\"a\"),(1+L90)*VLOOKUP($A90,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A90,Quantities[],Quantities!$E$2)/43560))","v":77.242814508723598},{"$f":"IF(B90=\"P\",0,\nIF(AND(OR(C90=\"b\",C90=\"d\"),OR('4   Earthwork'!$B90=\"C\",'4   Earthwork'!$B90=\"D\",'4   Earthwork'!$B90=\"A\",'4   Earthwork'!$B90=\"E\",'4   Earthwork'!$B90=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A90,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B90=\"P\",0,\nIF(OR(C90=\"b\",C90=\"d\"),\nM90/(1+L90),\nIF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Mg\"),0,\nIF(B90=\"X\",VLOOKUP(A90,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A90,Quantities[],Quantities!$F$2)+VLOOKUP(A90,Quantities[],Quantities!$AB$2)))))","v":481922},{"$f":"IF(B90=\"P\",\"-\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A90,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C90=\"a\",\nVLOOKUP(A90,Quantities[],Quantities!$V$2,0),\n0)))","v":0},481922,null,"13"]
[{"$f":"'3   Material'!A91","v":1303},{"$f":"'3   Material'!B91","v":"H"},{"$f":"'3   Material'!C91","v":"e"},{"$f":"'3   Material'!D91","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B91=\"P\",0,\nIF(AND(LEFT(D91,2)=\"Mg\",B91=\"A\",C91=\"a\"),(1+L91)*VLOOKUP($A91,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A91,Quantities[],Quantities!$E$2)/43560))","v":8.7659090909090907},{"$f":"IF(B91=\"P\",0,\nIF(AND(OR(C91=\"b\",C91=\"d\"),OR('4   Earthwork'!$B91=\"C\",'4   Earthwork'!$B91=\"D\",'4   Earthwork'!$B91=\"A\",'4   Earthwork'!$B91=\"E\",'4   Earthwork'!$B91=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A91,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B91=\"P\",0,\nIF(OR(C91=\"b\",C91=\"d\"),\nM91/(1+L91),\nIF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Mg\"),0,\nIF(B91=\"X\",VLOOKUP(A91,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A91,Quantities[],Quantities!$F$2)+VLOOKUP(A91,Quantities[],Quantities!$AB$2)))))","v":47271},{"$f":"IF(B91=\"P\",\"-\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A91,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C91=\"a\",\nVLOOKUP(A91,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47271,null,"13"]
[{"$f":"'3   Material'!A92","v":1704},{"$f":"'3   Material'!B92","v":"H"},{"$f":"'3   Material'!C92","v":"e"},{"$f":"'3   Material'!D92","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B92=\"P\",0,\nIF(AND(LEFT(D92,2)=\"Mg\",B92=\"A\",C92=\"a\"),(1+L92)*VLOOKUP($A92,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A92,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B92=\"P\",0,\nIF(AND(OR(C92=\"b\",C92=\"d\"),OR('4   Earthwork'!$B92=\"C\",'4   Earthwork'!$B92=\"D\",'4   Earthwork'!$B92=\"A\",'4   Earthwork'!$B92=\"E\",'4   Earthwork'!$B92=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A92,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B92=\"P\",0,\nIF(OR(C92=\"b\",C92=\"d\"),\nM92/(1+L92),\nIF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Mg\"),0,\nIF(B92=\"X\",VLOOKUP(A92,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A92,Quantities[],Quantities!$F$2)+VLOOKUP(A92,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B92=\"P\",\"-\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A92,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C92=\"a\",\nVLOOKUP(A92,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A93","v":1000},{"$f":"'3   Material'!B93","v":"M"},{"$f":"'3   Material'!C93","v":"e"},{"$f":"'3   Material'!D93","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B93=\"P\",0,\nIF(AND(LEFT(D93,2)=\"Mg\",B93=\"A\",C93=\"a\"),(1+L93)*VLOOKUP($A93,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A93,Quantities[],Quantities!$E$2)/43560))","v":49.231313131313129},{"$f":"IF(B93=\"P\",0,\nIF(AND(OR(C93=\"b\",C93=\"d\"),OR('4   Earthwork'!$B93=\"C\",'4   Earthwork'!$B93=\"D\",'4   Earthwork'!$B93=\"A\",'4   Earthwork'!$B93=\"E\",'4   Earthwork'!$B93=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A93,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B93=\"P\",0,\nIF(OR(C93=\"b\",C93=\"d\"),\nM93/(1+L93),\nIF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Mg\"),0,\nIF(B93=\"X\",VLOOKUP(A93,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A93,Quantities[],Quantities!$F$2)+VLOOKUP(A93,Quantities[],Quantities!$AB$2)))))","v":1681546},{"$f":"IF(B93=\"P\",\"-\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A93,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C93=\"a\",\nVLOOKUP(A93,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1681546,null,"10"]
[{"$f":"'3   Material'!A94","v":1100},{"$f":"'3   Material'!B94","v":"M"},{"$f":"'3   Material'!C94","v":"e"},{"$f":"'3   Material'!D94","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B94=\"P\",0,\nIF(AND(LEFT(D94,2)=\"Mg\",B94=\"A\",C94=\"a\"),(1+L94)*VLOOKUP($A94,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A94,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B94=\"P\",0,\nIF(AND(OR(C94=\"b\",C94=\"d\"),OR('4   Earthwork'!$B94=\"C\",'4   Earthwork'!$B94=\"D\",'4   Earthwork'!$B94=\"A\",'4   Earthwork'!$B94=\"E\",'4   Earthwork'!$B94=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A94,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B94=\"P\",0,\nIF(OR(C94=\"b\",C94=\"d\"),\nM94/(1+L94),\nIF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Mg\"),0,\nIF(B94=\"X\",VLOOKUP(A94,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A94,Quantities[],Quantities!$F$2)+VLOOKUP(A94,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B94=\"P\",\"-\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A94,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C94=\"a\",\nVLOOKUP(A94,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A95","v":1200},{"$f":"'3   Material'!B95","v":"M"},{"$f":"'3   Material'!C95","v":"e"},{"$f":"'3   Material'!D95","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B95=\"P\",0,\nIF(AND(LEFT(D95,2)=\"Mg\",B95=\"A\",C95=\"a\"),(1+L95)*VLOOKUP($A95,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A95,Quantities[],Quantities!$E$2)/43560))","v":8.0515840220385684},{"$f":"IF(B95=\"P\",0,\nIF(AND(OR(C95=\"b\",C95=\"d\"),OR('4   Earthwork'!$B95=\"C\",'4   Earthwork'!$B95=\"D\",'4   Earthwork'!$B95=\"A\",'4   Earthwork'!$B95=\"E\",'4   Earthwork'!$B95=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A95,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B95=\"P\",0,\nIF(OR(C95=\"b\",C95=\"d\"),\nM95/(1+L95),\nIF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Mg\"),0,\nIF(B95=\"X\",VLOOKUP(A95,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A95,Quantities[],Quantities!$F$2)+VLOOKUP(A95,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B95=\"P\",\"-\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A95,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C95=\"a\",\nVLOOKUP(A95,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A96","v":1300},{"$f":"'3   Material'!B96","v":"M"},{"$f":"'3   Material'!C96","v":"e"},{"$f":"'3   Material'!D96","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B96=\"P\",0,\nIF(AND(LEFT(D96,2)=\"Mg\",B96=\"A\",C96=\"a\"),(1+L96)*VLOOKUP($A96,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A96,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B96=\"P\",0,\nIF(AND(OR(C96=\"b\",C96=\"d\"),OR('4   Earthwork'!$B96=\"C\",'4   Earthwork'!$B96=\"D\",'4   Earthwork'!$B96=\"A\",'4   Earthwork'!$B96=\"E\",'4   Earthwork'!$B96=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A96,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B96=\"P\",0,\nIF(OR(C96=\"b\",C96=\"d\"),\nM96/(1+L96),\nIF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Mg\"),0,\nIF(B96=\"X\",VLOOKUP(A96,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A96,Quantities[],Quantities!$F$2)+VLOOKUP(A96,Quantities[],Quantities!$AB$2)))))","v":529193},{"$f":"IF(B96=\"P\",\"-\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A96,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C96=\"a\",\nVLOOKUP(A96,Quantities[],Quantities!$V$2,0),\n0)))","v":0},529193,null,"13"]
[{"$f":"'3   Material'!A97","v":1400},{"$f":"'3   Material'!B97","v":"M"},{"$f":"'3   Material'!C97","v":"e"},{"$f":"'3   Material'!D97","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B97=\"P\",0,\nIF(AND(LEFT(D97,2)=\"Mg\",B97=\"A\",C97=\"a\"),(1+L97)*VLOOKUP($A97,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A97,Quantities[],Quantities!$E$2)/43560))","v":31.063269054178146},{"$f":"IF(B97=\"P\",0,\nIF(AND(OR(C97=\"b\",C97=\"d\"),OR('4   Earthwork'!$B97=\"C\",'4   Earthwork'!$B97=\"D\",'4   Earthwork'!$B97=\"A\",'4   Earthwork'!$B97=\"E\",'4   Earthwork'!$B97=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A97,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B97=\"P\",0,\nIF(OR(C97=\"b\",C97=\"d\"),\nM97/(1+L97),\nIF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Mg\"),0,\nIF(B97=\"X\",VLOOKUP(A97,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A97,Quantities[],Quantities!$F$2)+VLOOKUP(A97,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B97=\"P\",\"-\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A97,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C97=\"a\",\nVLOOKUP(A97,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A98","v":1500},{"$f":"'3   Material'!B98","v":"M"},{"$f":"'3   Material'!C98","v":"e"},{"$f":"'3   Material'!D98","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B98=\"P\",0,\nIF(AND(LEFT(D98,2)=\"Mg\",B98=\"A\",C98=\"a\"),(1+L98)*VLOOKUP($A98,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A98,Quantities[],Quantities!$E$2)/43560))","v":13.691483011937557},{"$f":"IF(B98=\"P\",0,\nIF(AND(OR(C98=\"b\",C98=\"d\"),OR('4   Earthwork'!$B98=\"C\",'4   Earthwork'!$B98=\"D\",'4   Earthwork'!$B98=\"A\",'4   Earthwork'!$B98=\"E\",'4   Earthwork'!$B98=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A98,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B98=\"P\",0,\nIF(OR(C98=\"b\",C98=\"d\"),\nM98/(1+L98),\nIF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Mg\"),0,\nIF(B98=\"X\",VLOOKUP(A98,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A98,Quantities[],Quantities!$F$2)+VLOOKUP(A98,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B98=\"P\",\"-\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A98,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C98=\"a\",\nVLOOKUP(A98,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A99","v":1600},{"$f":"'3   Material'!B99","v":"M"},{"$f":"'3   Material'!C99","v":"e"},{"$f":"'3   Material'!D99","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B99=\"P\",0,\nIF(AND(LEFT(D99,2)=\"Mg\",B99=\"A\",C99=\"a\"),(1+L99)*VLOOKUP($A99,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A99,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B99=\"P\",0,\nIF(AND(OR(C99=\"b\",C99=\"d\"),OR('4   Earthwork'!$B99=\"C\",'4   Earthwork'!$B99=\"D\",'4   Earthwork'!$B99=\"A\",'4   Earthwork'!$B99=\"E\",'4   Earthwork'!$B99=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A99,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B99=\"P\",0,\nIF(OR(C99=\"b\",C99=\"d\"),\nM99/(1+L99),\nIF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Mg\"),0,\nIF(B99=\"X\",VLOOKUP(A99,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A99,Quantities[],Quantities!$F$2)+VLOOKUP(A99,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B99=\"P\",\"-\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A99,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C99=\"a\",\nVLOOKUP(A99,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A100","v":1704},{"$f":"'3   Material'!B100","v":"M"},{"$f":"'3   Material'!C100","v":"e"},{"$f":"'3   Material'!D100","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B100=\"P\",0,\nIF(AND(LEFT(D100,2)=\"Mg\",B100=\"A\",C100=\"a\"),(1+L100)*VLOOKUP($A100,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A100,Quantities[],Quantities!$E$2)/43560))","v":9.952066115702479},{"$f":"IF(B100=\"P\",0,\nIF(AND(OR(C100=\"b\",C100=\"d\"),OR('4   Earthwork'!$B100=\"C\",'4   Earthwork'!$B100=\"D\",'4   Earthwork'!$B100=\"A\",'4   Earthwork'!$B100=\"E\",'4   Earthwork'!$B100=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A100,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B100=\"P\",0,\nIF(OR(C100=\"b\",C100=\"d\"),\nM100/(1+L100),\nIF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Mg\"),0,\nIF(B100=\"X\",VLOOKUP(A100,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A100,Quantities[],Quantities!$F$2)+VLOOKUP(A100,Quantities[],Quantities!$AB$2)))))","v":47431.759259259263},{"$f":"IF(B100=\"P\",\"-\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A100,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C100=\"a\",\nVLOOKUP(A100,Quantities[],Quantities!$V$2,0),\n0)))","v":0},47431.759259259263,null,"17"]
[{"$f":"'3   Material'!A101","v":1801},{"$f":"'3   Material'!B101","v":"M"},{"$f":"'3   Material'!C101","v":"e"},{"$f":"'3   Material'!D101","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B101=\"P\",0,\nIF(AND(LEFT(D101,2)=\"Mg\",B101=\"A\",C101=\"a\"),(1+L101)*VLOOKUP($A101,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A101,Quantities[],Quantities!$E$2)/43560))","v":1.5},{"$f":"IF(B101=\"P\",0,\nIF(AND(OR(C101=\"b\",C101=\"d\"),OR('4   Earthwork'!$B101=\"C\",'4   Earthwork'!$B101=\"D\",'4   Earthwork'!$B101=\"A\",'4   Earthwork'!$B101=\"E\",'4   Earthwork'!$B101=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A101,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B101=\"P\",0,\nIF(OR(C101=\"b\",C101=\"d\"),\nM101/(1+L101),\nIF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Mg\"),0,\nIF(B101=\"X\",VLOOKUP(A101,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A101,Quantities[],Quantities!$F$2)+VLOOKUP(A101,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B101=\"P\",\"-\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A101,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C101=\"a\",\nVLOOKUP(A101,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A102","v":1803},{"$f":"'3   Material'!B102","v":"M"},{"$f":"'3   Material'!C102","v":"e"},{"$f":"'3   Material'!D102","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B102=\"P\",0,\nIF(AND(LEFT(D102,2)=\"Mg\",B102=\"A\",C102=\"a\"),(1+L102)*VLOOKUP($A102,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A102,Quantities[],Quantities!$E$2)/43560))","v":29.818595041322315},{"$f":"IF(B102=\"P\",0,\nIF(AND(OR(C102=\"b\",C102=\"d\"),OR('4   Earthwork'!$B102=\"C\",'4   Earthwork'!$B102=\"D\",'4   Earthwork'!$B102=\"A\",'4   Earthwork'!$B102=\"E\",'4   Earthwork'!$B102=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A102,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B102=\"P\",0,\nIF(OR(C102=\"b\",C102=\"d\"),\nM102/(1+L102),\nIF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Mg\"),0,\nIF(B102=\"X\",VLOOKUP(A102,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A102,Quantities[],Quantities!$F$2)+VLOOKUP(A102,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B102=\"P\",\"-\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A102,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C102=\"a\",\nVLOOKUP(A102,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A103","v":1802},{"$f":"'3   Material'!B103","v":"M"},{"$f":"'3   Material'!C103","v":"e"},{"$f":"'3   Material'!D103","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B103=\"P\",0,\nIF(AND(LEFT(D103,2)=\"Mg\",B103=\"A\",C103=\"a\"),(1+L103)*VLOOKUP($A103,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A103,Quantities[],Quantities!$E$2)/43560))","v":1.181404958677686},{"$f":"IF(B103=\"P\",0,\nIF(AND(OR(C103=\"b\",C103=\"d\"),OR('4   Earthwork'!$B103=\"C\",'4   Earthwork'!$B103=\"D\",'4   Earthwork'!$B103=\"A\",'4   Earthwork'!$B103=\"E\",'4   Earthwork'!$B103=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A103,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B103=\"P\",0,\nIF(OR(C103=\"b\",C103=\"d\"),\nM103/(1+L103),\nIF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Mg\"),0,\nIF(B103=\"X\",VLOOKUP(A103,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A103,Quantities[],Quantities!$F$2)+VLOOKUP(A103,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B103=\"P\",\"-\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A103,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C103=\"a\",\nVLOOKUP(A103,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A104","v":2100},{"$f":"'3   Material'!B104","v":"M"},{"$f":"'3   Material'!C104","v":"e"},{"$f":"'3   Material'!D104","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B104=\"P\",0,\nIF(AND(LEFT(D104,2)=\"Mg\",B104=\"A\",C104=\"a\"),(1+L104)*VLOOKUP($A104,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A104,Quantities[],Quantities!$E$2)/43560))","v":40.668044077134986},{"$f":"IF(B104=\"P\",0,\nIF(AND(OR(C104=\"b\",C104=\"d\"),OR('4   Earthwork'!$B104=\"C\",'4   Earthwork'!$B104=\"D\",'4   Earthwork'!$B104=\"A\",'4   Earthwork'!$B104=\"E\",'4   Earthwork'!$B104=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A104,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B104=\"P\",0,\nIF(OR(C104=\"b\",C104=\"d\"),\nM104/(1+L104),\nIF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Mg\"),0,\nIF(B104=\"X\",VLOOKUP(A104,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A104,Quantities[],Quantities!$F$2)+VLOOKUP(A104,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B104=\"P\",\"-\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A104,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C104=\"a\",\nVLOOKUP(A104,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"21"]
[{"$f":"'3   Material'!A105","v":2200},{"$f":"'3   Material'!B105","v":"M"},{"$f":"'3   Material'!C105","v":"e"},{"$f":"'3   Material'!D105","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B105=\"P\",0,\nIF(AND(LEFT(D105,2)=\"Mg\",B105=\"A\",C105=\"a\"),(1+L105)*VLOOKUP($A105,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A105,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B105=\"P\",0,\nIF(AND(OR(C105=\"b\",C105=\"d\"),OR('4   Earthwork'!$B105=\"C\",'4   Earthwork'!$B105=\"D\",'4   Earthwork'!$B105=\"A\",'4   Earthwork'!$B105=\"E\",'4   Earthwork'!$B105=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A105,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B105=\"P\",0,\nIF(OR(C105=\"b\",C105=\"d\"),\nM105/(1+L105),\nIF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Mg\"),0,\nIF(B105=\"X\",VLOOKUP(A105,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A105,Quantities[],Quantities!$F$2)+VLOOKUP(A105,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B105=\"P\",\"-\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A105,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C105=\"a\",\nVLOOKUP(A105,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"22"]
[{"$f":"'3   Material'!A106","v":1300},{"$f":"'3   Material'!B106","v":"Sb"},{"$f":"'3   Material'!C106","v":"e"},{"$f":"'3   Material'!D106","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B106=\"P\",0,\nIF(AND(LEFT(D106,2)=\"Mg\",B106=\"A\",C106=\"a\"),(1+L106)*VLOOKUP($A106,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A106,Quantities[],Quantities!$E$2)/43560))","v":109.06772268135904},{"$f":"IF(B106=\"P\",0,\nIF(AND(OR(C106=\"b\",C106=\"d\"),OR('4   Earthwork'!$B106=\"C\",'4   Earthwork'!$B106=\"D\",'4   Earthwork'!$B106=\"A\",'4   Earthwork'!$B106=\"E\",'4   Earthwork'!$B106=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A106,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B106=\"P\",0,\nIF(OR(C106=\"b\",C106=\"d\"),\nM106/(1+L106),\nIF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Mg\"),0,\nIF(B106=\"X\",VLOOKUP(A106,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A106,Quantities[],Quantities!$F$2)+VLOOKUP(A106,Quantities[],Quantities!$AB$2)))))","v":529193},{"$f":"IF(B106=\"P\",\"-\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A106,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C106=\"a\",\nVLOOKUP(A106,Quantities[],Quantities!$V$2,0),\n0)))","v":0},529193,null,"13"]
[{"$f":"'3   Material'!A107","v":1402},{"$f":"'3   Material'!B107","v":"Sb"},{"$f":"'3   Material'!C107","v":"e"},{"$f":"'3   Material'!D107","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B107=\"P\",0,\nIF(AND(LEFT(D107,2)=\"Mg\",B107=\"A\",C107=\"a\"),(1+L107)*VLOOKUP($A107,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A107,Quantities[],Quantities!$E$2)/43560))","v":15.123370064279156},{"$f":"IF(B107=\"P\",0,\nIF(AND(OR(C107=\"b\",C107=\"d\"),OR('4   Earthwork'!$B107=\"C\",'4   Earthwork'!$B107=\"D\",'4   Earthwork'!$B107=\"A\",'4   Earthwork'!$B107=\"E\",'4   Earthwork'!$B107=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A107,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B107=\"P\",0,\nIF(OR(C107=\"b\",C107=\"d\"),\nM107/(1+L107),\nIF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Mg\"),0,\nIF(B107=\"X\",VLOOKUP(A107,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A107,Quantities[],Quantities!$F$2)+VLOOKUP(A107,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B107=\"P\",\"-\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A107,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C107=\"a\",\nVLOOKUP(A107,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A108","v":1500},{"$f":"'3   Material'!B108","v":"Sb"},{"$f":"'3   Material'!C108","v":"e"},{"$f":"'3   Material'!D108","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B108=\"P\",0,\nIF(AND(LEFT(D108,2)=\"Mg\",B108=\"A\",C108=\"a\"),(1+L108)*VLOOKUP($A108,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A108,Quantities[],Quantities!$E$2)/43560))","v":13.691483011937557},{"$f":"IF(B108=\"P\",0,\nIF(AND(OR(C108=\"b\",C108=\"d\"),OR('4   Earthwork'!$B108=\"C\",'4   Earthwork'!$B108=\"D\",'4   Earthwork'!$B108=\"A\",'4   Earthwork'!$B108=\"E\",'4   Earthwork'!$B108=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A108,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B108=\"P\",0,\nIF(OR(C108=\"b\",C108=\"d\"),\nM108/(1+L108),\nIF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Mg\"),0,\nIF(B108=\"X\",VLOOKUP(A108,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A108,Quantities[],Quantities!$F$2)+VLOOKUP(A108,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B108=\"P\",\"-\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A108,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C108=\"a\",\nVLOOKUP(A108,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A109","v":1401},{"$f":"'3   Material'!B109","v":"Sa"},{"$f":"'3   Material'!C109","v":"e"},{"$f":"'3   Material'!D109","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B109=\"P\",0,\nIF(AND(LEFT(D109,2)=\"Mg\",B109=\"A\",C109=\"a\"),(1+L109)*VLOOKUP($A109,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A109,Quantities[],Quantities!$E$2)/43560))","v":8.8862947658402209},{"$f":"IF(B109=\"P\",0,\nIF(AND(OR(C109=\"b\",C109=\"d\"),OR('4   Earthwork'!$B109=\"C\",'4   Earthwork'!$B109=\"D\",'4   Earthwork'!$B109=\"A\",'4   Earthwork'!$B109=\"E\",'4   Earthwork'!$B109=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A109,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B109=\"P\",0,\nIF(OR(C109=\"b\",C109=\"d\"),\nM109/(1+L109),\nIF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Mg\"),0,\nIF(B109=\"X\",VLOOKUP(A109,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A109,Quantities[],Quantities!$F$2)+VLOOKUP(A109,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B109=\"P\",\"-\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A109,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C109=\"a\",\nVLOOKUP(A109,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A110","v":1601},{"$f":"'3   Material'!B110","v":"Sa"},{"$f":"'3   Material'!C110","v":"e"},{"$f":"'3   Material'!D110","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B110=\"P\",0,\nIF(AND(LEFT(D110,2)=\"Mg\",B110=\"A\",C110=\"a\"),(1+L110)*VLOOKUP($A110,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A110,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B110=\"P\",0,\nIF(AND(OR(C110=\"b\",C110=\"d\"),OR('4   Earthwork'!$B110=\"C\",'4   Earthwork'!$B110=\"D\",'4   Earthwork'!$B110=\"A\",'4   Earthwork'!$B110=\"E\",'4   Earthwork'!$B110=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A110,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B110=\"P\",0,\nIF(OR(C110=\"b\",C110=\"d\"),\nM110/(1+L110),\nIF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Mg\"),0,\nIF(B110=\"X\",VLOOKUP(A110,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A110,Quantities[],Quantities!$F$2)+VLOOKUP(A110,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B110=\"P\",\"-\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A110,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C110=\"a\",\nVLOOKUP(A110,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A111","v":1601},{"$f":"'3   Material'!B111","v":"R"},{"$f":"'3   Material'!C111","v":"e"},{"$f":"'3   Material'!D111","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B111=\"P\",0,\nIF(AND(LEFT(D111,2)=\"Mg\",B111=\"A\",C111=\"a\"),(1+L111)*VLOOKUP($A111,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A111,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B111=\"P\",0,\nIF(AND(OR(C111=\"b\",C111=\"d\"),OR('4   Earthwork'!$B111=\"C\",'4   Earthwork'!$B111=\"D\",'4   Earthwork'!$B111=\"A\",'4   Earthwork'!$B111=\"E\",'4   Earthwork'!$B111=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A111,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B111=\"P\",0,\nIF(OR(C111=\"b\",C111=\"d\"),\nM111/(1+L111),\nIF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Mg\"),0,\nIF(B111=\"X\",VLOOKUP(A111,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A111,Quantities[],Quantities!$F$2)+VLOOKUP(A111,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B111=\"P\",\"-\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A111,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C111=\"a\",\nVLOOKUP(A111,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A112","v":1401},{"$f":"'3   Material'!B112","v":"U"},{"$f":"'3   Material'!C112","v":"e"},{"$f":"'3   Material'!D112","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B112=\"P\",0,\nIF(AND(LEFT(D112,2)=\"Mg\",B112=\"A\",C112=\"a\"),(1+L112)*VLOOKUP($A112,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A112,Quantities[],Quantities!$E$2)/43560))","v":8.8862947658402209},{"$f":"IF(B112=\"P\",0,\nIF(AND(OR(C112=\"b\",C112=\"d\"),OR('4   Earthwork'!$B112=\"C\",'4   Earthwork'!$B112=\"D\",'4   Earthwork'!$B112=\"A\",'4   Earthwork'!$B112=\"E\",'4   Earthwork'!$B112=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A112,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B112=\"P\",0,\nIF(OR(C112=\"b\",C112=\"d\"),\nM112/(1+L112),\nIF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Mg\"),0,\nIF(B112=\"X\",VLOOKUP(A112,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A112,Quantities[],Quantities!$F$2)+VLOOKUP(A112,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B112=\"P\",\"-\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A112,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C112=\"a\",\nVLOOKUP(A112,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A113","v":1601},{"$f":"'3   Material'!B113","v":"U"},{"$f":"'3   Material'!C113","v":"e"},{"$f":"'3   Material'!D113","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B113=\"P\",0,\nIF(AND(LEFT(D113,2)=\"Mg\",B113=\"A\",C113=\"a\"),(1+L113)*VLOOKUP($A113,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A113,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B113=\"P\",0,\nIF(AND(OR(C113=\"b\",C113=\"d\"),OR('4   Earthwork'!$B113=\"C\",'4   Earthwork'!$B113=\"D\",'4   Earthwork'!$B113=\"A\",'4   Earthwork'!$B113=\"E\",'4   Earthwork'!$B113=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A113,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B113=\"P\",0,\nIF(OR(C113=\"b\",C113=\"d\"),\nM113/(1+L113),\nIF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Mg\"),0,\nIF(B113=\"X\",VLOOKUP(A113,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A113,Quantities[],Quantities!$F$2)+VLOOKUP(A113,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B113=\"P\",\"-\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A113,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C113=\"a\",\nVLOOKUP(A113,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A114","v":1401},{"$f":"'3   Material'!B114","v":"V"},{"$f":"'3   Material'!C114","v":"e"},{"$f":"'3   Material'!D114","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B114=\"P\",0,\nIF(AND(LEFT(D114,2)=\"Mg\",B114=\"A\",C114=\"a\"),(1+L114)*VLOOKUP($A114,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A114,Quantities[],Quantities!$E$2)/43560))","v":8.8862947658402209},{"$f":"IF(B114=\"P\",0,\nIF(AND(OR(C114=\"b\",C114=\"d\"),OR('4   Earthwork'!$B114=\"C\",'4   Earthwork'!$B114=\"D\",'4   Earthwork'!$B114=\"A\",'4   Earthwork'!$B114=\"E\",'4   Earthwork'!$B114=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A114,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B114=\"P\",0,\nIF(OR(C114=\"b\",C114=\"d\"),\nM114/(1+L114),\nIF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Mg\"),0,\nIF(B114=\"X\",VLOOKUP(A114,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A114,Quantities[],Quantities!$F$2)+VLOOKUP(A114,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B114=\"P\",\"-\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A114,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C114=\"a\",\nVLOOKUP(A114,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A115","v":1601},{"$f":"'3   Material'!B115","v":"V"},{"$f":"'3   Material'!C115","v":"e"},{"$f":"'3   Material'!D115","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B115=\"P\",0,\nIF(AND(LEFT(D115,2)=\"Mg\",B115=\"A\",C115=\"a\"),(1+L115)*VLOOKUP($A115,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A115,Quantities[],Quantities!$E$2)/43560))","v":30.142332415059688},{"$f":"IF(B115=\"P\",0,\nIF(AND(OR(C115=\"b\",C115=\"d\"),OR('4   Earthwork'!$B115=\"C\",'4   Earthwork'!$B115=\"D\",'4   Earthwork'!$B115=\"A\",'4   Earthwork'!$B115=\"E\",'4   Earthwork'!$B115=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A115,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B115=\"P\",0,\nIF(OR(C115=\"b\",C115=\"d\"),\nM115/(1+L115),\nIF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Mg\"),0,\nIF(B115=\"X\",VLOOKUP(A115,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A115,Quantities[],Quantities!$F$2)+VLOOKUP(A115,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B115=\"P\",\"-\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A115,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C115=\"a\",\nVLOOKUP(A115,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A116","v":2000},{"$f":"'3   Material'!B116","v":"N"},{"$f":"'3   Material'!C116","v":"e"},{"$f":"'3   Material'!D116","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B116=\"P\",0,\nIF(AND(LEFT(D116,2)=\"Mg\",B116=\"A\",C116=\"a\"),(1+L116)*VLOOKUP($A116,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A116,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B116=\"P\",0,\nIF(AND(OR(C116=\"b\",C116=\"d\"),OR('4   Earthwork'!$B116=\"C\",'4   Earthwork'!$B116=\"D\",'4   Earthwork'!$B116=\"A\",'4   Earthwork'!$B116=\"E\",'4   Earthwork'!$B116=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A116,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B116=\"P\",0,\nIF(OR(C116=\"b\",C116=\"d\"),\nM116/(1+L116),\nIF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Mg\"),0,\nIF(B116=\"X\",VLOOKUP(A116,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A116,Quantities[],Quantities!$F$2)+VLOOKUP(A116,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B116=\"P\",\"-\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A116,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C116=\"a\",\nVLOOKUP(A116,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A117","v":2000},{"$f":"'3   Material'!B117","v":"O"},{"$f":"'3   Material'!C117","v":"e"},{"$f":"'3   Material'!D117","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B117=\"P\",0,\nIF(AND(LEFT(D117,2)=\"Mg\",B117=\"A\",C117=\"a\"),(1+L117)*VLOOKUP($A117,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A117,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B117=\"P\",0,\nIF(AND(OR(C117=\"b\",C117=\"d\"),OR('4   Earthwork'!$B117=\"C\",'4   Earthwork'!$B117=\"D\",'4   Earthwork'!$B117=\"A\",'4   Earthwork'!$B117=\"E\",'4   Earthwork'!$B117=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A117,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B117=\"P\",0,\nIF(OR(C117=\"b\",C117=\"d\"),\nM117/(1+L117),\nIF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Mg\"),0,\nIF(B117=\"X\",VLOOKUP(A117,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A117,Quantities[],Quantities!$F$2)+VLOOKUP(A117,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B117=\"P\",\"-\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A117,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C117=\"a\",\nVLOOKUP(A117,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A118","v":1700},{"$f":"'3   Material'!B118","v":"W"},{"$f":"'3   Material'!C118","v":"e"},{"$f":"'3   Material'!D118","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B118=\"P\",0,\nIF(AND(LEFT(D118,2)=\"Mg\",B118=\"A\",C118=\"a\"),(1+L118)*VLOOKUP($A118,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A118,Quantities[],Quantities!$E$2)/43560))","v":12.754247015610652},{"$f":"IF(B118=\"P\",0,\nIF(AND(OR(C118=\"b\",C118=\"d\"),OR('4   Earthwork'!$B118=\"C\",'4   Earthwork'!$B118=\"D\",'4   Earthwork'!$B118=\"A\",'4   Earthwork'!$B118=\"E\",'4   Earthwork'!$B118=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A118,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B118=\"P\",0,\nIF(OR(C118=\"b\",C118=\"d\"),\nM118/(1+L118),\nIF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Mg\"),0,\nIF(B118=\"X\",VLOOKUP(A118,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A118,Quantities[],Quantities!$F$2)+VLOOKUP(A118,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B118=\"P\",\"-\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A118,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C118=\"a\",\nVLOOKUP(A118,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A119","v":1701},{"$f":"'3   Material'!B119","v":"X"},{"$f":"'3   Material'!C119","v":"f"},{"$f":"'3   Material'!D119","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B119=\"P\",0,\nIF(AND(LEFT(D119,2)=\"Mg\",B119=\"A\",C119=\"a\"),(1+L119)*VLOOKUP($A119,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A119,Quantities[],Quantities!$E$2)/43560))","v":9.9550045913682279},{"$f":"IF(B119=\"P\",0,\nIF(AND(OR(C119=\"b\",C119=\"d\"),OR('4   Earthwork'!$B119=\"C\",'4   Earthwork'!$B119=\"D\",'4   Earthwork'!$B119=\"A\",'4   Earthwork'!$B119=\"E\",'4   Earthwork'!$B119=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A119,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B119=\"P\",0,\nIF(OR(C119=\"b\",C119=\"d\"),\nM119/(1+L119),\nIF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Mg\"),0,\nIF(B119=\"X\",VLOOKUP(A119,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A119,Quantities[],Quantities!$F$2)+VLOOKUP(A119,Quantities[],Quantities!$AB$2)))))","v":16113},{"$f":"IF(B119=\"P\",\"-\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A119,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C119=\"a\",\nVLOOKUP(A119,Quantities[],Quantities!$V$2,0),\n0)))","v":0},16113,null,"17"]
[{"$f":"'3   Material'!A120","v":1702},{"$f":"'3   Material'!B120","v":"X"},{"$f":"'3   Material'!C120","v":"f"},{"$f":"'3   Material'!D120","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B120=\"P\",0,\nIF(AND(LEFT(D120,2)=\"Mg\",B120=\"A\",C120=\"a\"),(1+L120)*VLOOKUP($A120,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A120,Quantities[],Quantities!$E$2)/43560))","v":8.4348255280073463},{"$f":"IF(B120=\"P\",0,\nIF(AND(OR(C120=\"b\",C120=\"d\"),OR('4   Earthwork'!$B120=\"C\",'4   Earthwork'!$B120=\"D\",'4   Earthwork'!$B120=\"A\",'4   Earthwork'!$B120=\"E\",'4   Earthwork'!$B120=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A120,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B120=\"P\",0,\nIF(OR(C120=\"b\",C120=\"d\"),\nM120/(1+L120),\nIF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Mg\"),0,\nIF(B120=\"X\",VLOOKUP(A120,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A120,Quantities[],Quantities!$F$2)+VLOOKUP(A120,Quantities[],Quantities!$AB$2)))))","v":344272},{"$f":"IF(B120=\"P\",\"-\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A120,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C120=\"a\",\nVLOOKUP(A120,Quantities[],Quantities!$V$2,0),\n0)))","v":0},344272,null,"17"]
[{"$f":"'3   Material'!A121","v":1703},{"$f":"'3   Material'!B121","v":"X"},{"$f":"'3   Material'!C121","v":"f"},{"$f":"'3   Material'!D121","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B121=\"P\",0,\nIF(AND(LEFT(D121,2)=\"Mg\",B121=\"A\",C121=\"a\"),(1+L121)*VLOOKUP($A121,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A121,Quantities[],Quantities!$E$2)/43560))","v":1.044536271808999},{"$f":"IF(B121=\"P\",0,\nIF(AND(OR(C121=\"b\",C121=\"d\"),OR('4   Earthwork'!$B121=\"C\",'4   Earthwork'!$B121=\"D\",'4   Earthwork'!$B121=\"A\",'4   Earthwork'!$B121=\"E\",'4   Earthwork'!$B121=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A121,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B121=\"P\",0,\nIF(OR(C121=\"b\",C121=\"d\"),\nM121/(1+L121),\nIF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Mg\"),0,\nIF(B121=\"X\",VLOOKUP(A121,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A121,Quantities[],Quantities!$F$2)+VLOOKUP(A121,Quantities[],Quantities!$AB$2)))))","v":5633.333333333333},{"$f":"IF(B121=\"P\",\"-\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A121,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C121=\"a\",\nVLOOKUP(A121,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5633.333333333333,null,"17"]
[{"$f":"'3   Material'!A122","v":0},{"$f":"'3   Material'!B122","v":0},{"$f":"'3   Material'!C122","v":0},{"$f":"'3   Material'!D122","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B122=\"P\",0,\nIF(AND(LEFT(D122,2)=\"Mg\",B122=\"A\",C122=\"a\"),(1+L122)*VLOOKUP($A122,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A122,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B122=\"P\",0,\nIF(AND(OR(C122=\"b\",C122=\"d\"),OR('4   Earthwork'!$B122=\"C\",'4   Earthwork'!$B122=\"D\",'4   Earthwork'!$B122=\"A\",'4   Earthwork'!$B122=\"E\",'4   Earthwork'!$B122=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A122,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B122=\"P\",0,\nIF(OR(C122=\"b\",C122=\"d\"),\nM122/(1+L122),\nIF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Mg\"),0,\nIF(B122=\"X\",VLOOKUP(A122,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A122,Quantities[],Quantities!$F$2)+VLOOKUP(A122,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B122=\"P\",\"-\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A122,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C122=\"a\",\nVLOOKUP(A122,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},{"$f":"IF(B122=\"P\",0,\nIF(AND(OR(C122=\"b\",C122=\"d\"),NOT($B122=\"E\")),\nI122*J122*43560/(12*27),\nIF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Mg\"),0,\nK122*(1+L122))))","v":0},null,{"$f":"LEFT(TEXT(A122,\"0\"),2)","v":"0"}]
[{"$f":"'3   Material'!A123","v":0},{"$f":"'3   Material'!B123","v":0},{"$f":"'3   Material'!C123","v":0},{"$f":"'3   Material'!D123","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B123=\"P\",0,\nIF(AND(LEFT(D123,2)=\"Mg\",B123=\"A\",C123=\"a\"),(1+L123)*VLOOKUP($A123,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A123,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B123=\"P\",0,\nIF(AND(OR(C123=\"b\",C123=\"d\"),OR('4   Earthwork'!$B123=\"C\",'4   Earthwork'!$B123=\"D\",'4   Earthwork'!$B123=\"A\",'4   Earthwork'!$B123=\"E\",'4   Earthwork'!$B123=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A123,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B123=\"P\",0,\nIF(OR(C123=\"b\",C123=\"d\"),\nM123/(1+L123),\nIF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Mg\"),0,\nIF(B123=\"X\",VLOOKUP(A123,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A123,Quantities[],Quantities!$F$2)+VLOOKUP(A123,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B123=\"P\",\"-\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A123,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C123=\"a\",\nVLOOKUP(A123,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},{"$f":"IF(B123=\"P\",0,\nIF(AND(OR(C123=\"b\",C123=\"d\"),NOT($B123=\"E\")),\nI123*J123*43560/(12*27),\nIF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Mg\"),0,\nK123*(1+L123))))","v":0},null,{"$f":"LEFT(TEXT(A123,\"0\"),2)","v":"0"}]
[{"$f":"'3   Material'!A124","v":0},{"$f":"'3   Material'!B124","v":0},{"$f":"'3   Material'!C124","v":0},{"$f":"'3   Material'!D124","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B124=\"P\",0,\nIF(AND(LEFT(D124,2)=\"Mg\",B124=\"A\",C124=\"a\"),(1+L124)*VLOOKUP($A124,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A124,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B124=\"P\",0,\nIF(AND(OR(C124=\"b\",C124=\"d\"),OR('4   Earthwork'!$B124=\"C\",'4   Earthwork'!$B124=\"D\",'4   Earthwork'!$B124=\"A\",'4   Earthwork'!$B124=\"E\",'4   Earthwork'!$B124=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A124,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B124=\"P\",0,\nIF(OR(C124=\"b\",C124=\"d\"),\nM124/(1+L124),\nIF(OR(LEFT(D124,2)=\"Rp\",LEFT(D124,2)=\"Mg\"),0,\nIF(B124=\"X\",VLOOKUP(A124,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A124,Quantities[],Quantities!$F$2)+VLOOKUP(A124,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B124=\"P\",\"-\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A124,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C124=\"a\",\nVLOOKUP(A124,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]
[{"$f":"'3   Material'!A125","v":0},{"$f":"'3   Material'!B125","v":0},{"$f":"'3   Material'!C125","v":0},{"$f":"'3   Material'!D125","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B125=\"P\",0,\nIF(AND(LEFT(D125,2)=\"Mg\",B125=\"A\",C125=\"a\"),(1+L125)*VLOOKUP($A125,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A125,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B125=\"P\",0,\nIF(AND(OR(C125=\"b\",C125=\"d\"),OR('4   Earthwork'!$B125=\"C\",'4   Earthwork'!$B125=\"D\",'4   Earthwork'!$B125=\"A\",'4   Earthwork'!$B125=\"E\",'4   Earthwork'!$B125=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A125,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B125=\"P\",0,\nIF(OR(C125=\"b\",C125=\"d\"),\nM125/(1+L125),\nIF(OR(LEFT(D125,2)=\"Rp\",LEFT(D125,2)=\"Mg\"),0,\nIF(B125=\"X\",VLOOKUP(A125,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A125,Quantities[],Quantities!$F$2)+VLOOKUP(A125,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B125=\"P\",\"-\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A125,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C125=\"a\",\nVLOOKUP(A125,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]
[{"$f":"'3   Material'!A126","v":0},{"$f":"'3   Material'!B126","v":0},{"$f":"'3   Material'!C126","v":0},{"$f":"'3   Material'!D126","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B126=\"P\",0,\nIF(AND(LEFT(D126,2)=\"Mg\",B126=\"A\",C126=\"a\"),(1+L126)*VLOOKUP($A126,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A126,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B126=\"P\",0,\nIF(AND(OR(C126=\"b\",C126=\"d\"),OR('4   Earthwork'!$B126=\"C\",'4   Earthwork'!$B126=\"D\",'4   Earthwork'!$B126=\"A\",'4   Earthwork'!$B126=\"E\",'4   Earthwork'!$B126=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A126,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B126=\"P\",0,\nIF(OR(C126=\"b\",C126=\"d\"),\nM126/(1+L126),\nIF(OR(LEFT(D126,2)=\"Rp\",LEFT(D126,2)=\"Mg\"),0,\nIF(B126=\"X\",VLOOKUP(A126,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A126,Quantities[],Quantities!$F$2)+VLOOKUP(A126,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B126=\"P\",\"-\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A126,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C126=\"a\",\nVLOOKUP(A126,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]
[{"$f":"'3   Material'!A127","v":0},{"$f":"'3   Material'!B127","v":0},{"$f":"'3   Material'!C127","v":0},{"$f":"'3   Material'!D127","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B127=\"P\",0,\nIF(AND(LEFT(D127,2)=\"Mg\",B127=\"A\",C127=\"a\"),(1+L127)*VLOOKUP($A127,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A127,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B127=\"P\",0,\nIF(AND(OR(C127=\"b\",C127=\"d\"),OR('4   Earthwork'!$B127=\"C\",'4   Earthwork'!$B127=\"D\",'4   Earthwork'!$B127=\"A\",'4   Earthwork'!$B127=\"E\",'4   Earthwork'!$B127=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A127,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B127=\"P\",0,\nIF(OR(C127=\"b\",C127=\"d\"),\nM127/(1+L127),\nIF(OR(LEFT(D127,2)=\"Rp\",LEFT(D127,2)=\"Mg\"),0,\nIF(B127=\"X\",VLOOKUP(A127,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A127,Quantities[],Quantities!$F$2)+VLOOKUP(A127,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B127=\"P\",\"-\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A127,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C127=\"a\",\nVLOOKUP(A127,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]
[{"$f":"'3   Material'!A128","v":0},{"$f":"'3   Material'!B128","v":0},{"$f":"'3   Material'!C128","v":0},{"$f":"'3   Material'!D128","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B128=\"P\",0,\nIF(AND(LEFT(D128,2)=\"Mg\",B128=\"A\",C128=\"a\"),(1+L128)*VLOOKUP($A128,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A128,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B128=\"P\",0,\nIF(AND(OR(C128=\"b\",C128=\"d\"),OR('4   Earthwork'!$B128=\"C\",'4   Earthwork'!$B128=\"D\",'4   Earthwork'!$B128=\"A\",'4   Earthwork'!$B128=\"E\",'4   Earthwork'!$B128=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A128,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B128=\"P\",0,\nIF(OR(C128=\"b\",C128=\"d\"),\nM128/(1+L128),\nIF(OR(LEFT(D128,2)=\"Rp\",LEFT(D128,2)=\"Mg\"),0,\nIF(B128=\"X\",VLOOKUP(A128,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A128,Quantities[],Quantities!$F$2)+VLOOKUP(A128,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B128=\"P\",\"-\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A128,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C128=\"a\",\nVLOOKUP(A128,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]
[{"$f":"'3   Material'!A129","v":0},{"$f":"'3   Material'!B129","v":0},{"$f":"'3   Material'!C129","v":0},{"$f":"'3   Material'!D129","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(B129=\"P\",0,\nIF(AND(LEFT(D129,2)=\"Mg\",B129=\"A\",C129=\"a\"),(1+L129)*VLOOKUP($A129,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A129,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B129=\"P\",0,\nIF(AND(OR(C129=\"b\",C129=\"d\"),OR('4   Earthwork'!$B129=\"C\",'4   Earthwork'!$B129=\"D\",'4   Earthwork'!$B129=\"A\",'4   Earthwork'!$B129=\"E\",'4   Earthwork'!$B129=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH($A129,Quantities!$C$46:$C$48)),Quantities!$A$46:$AN$48,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B129=\"P\",0,\nIF(OR(C129=\"b\",C129=\"d\"),\nM129/(1+L129),\nIF(OR(LEFT(D129,2)=\"Rp\",LEFT(D129,2)=\"Mg\"),0,\nIF(B129=\"X\",VLOOKUP(A129,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A129,Quantities[],Quantities!$F$2)+VLOOKUP(A129,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B129=\"P\",\"-\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$48,MATCH(A129,Quantities!$C$46:$C$48)),Quantities[],Quantities!$V$2),\nIF(C129=\"a\",\nVLOOKUP(A129,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"0"]

{"sheet":"5   Dozer","index":8,"n_rows":121,"n_cols":34,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #5"]
[null,null,null,null,"Productivity and Hours Required for Dozer Use---Earthmoving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses volumes of outslope sections and dam breaches to calculate productivity",null,null,null,null,"Number of Dozers per Assist =",1]
[null,null,null,null,"Uses push distances of outslope sections for grading productivity"]
[null,null,null,null,"Uses scraper push cycle time for dozer assist with scraper "]
[null,null,null,null,"Uses loader cycle time for dozer assist with loader at cover stockpiles"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide",null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist","Loose /Stockpile Volume (cy)","Area (ac)","Productivity (cy/hr)","Productivity (ac/hr)","Scraper Pusher Cycle Time (min)","Cycles per Scraper per Hr","Loader/ Shovel/ Excavator Cycle Time (hr)","Total Task Time (hrs)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Effective Blade Width (ft)","Speed (mph)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Direct Drive Trans.","Cut to Fill Haul Grade (%)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n(Z15*AC15*U15*(AD15/60)*V15*(2300/W15)*X15*AE15*AF15*AG15),\n0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(AND(OR(C15=\"a\",C15=\"f\",C15=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B15=\"B\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B15=\"B\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J15,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q15/60*L15,\nIF(OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Ex\"), S15*L15,\nIF(O15>0,(M15/O15),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N15/P15),0)\n)))","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\"), VLOOKUP(A15,Quantities[], Quantities!$X$2),\nIF(C15=\"f\", VLOOKUP(A15,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"), VLOOKUP(A15,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y15>0,\nIF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n(VLOOKUP(D15,Equipment[],Equipment!$M$2))*((Y15)^(VLOOKUP(D15,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),VLOOKUP(D15,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":481922},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":77.242814508723598},3991.0176157690771,{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(AND(OR(C16=\"a\",C16=\"f\",C16=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B16=\"B\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B16=\"B\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J16,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q16/60*L16,\nIF(OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Ex\"), S16*L16,\nIF(O16>0,(M16/O16),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N16/P16),0)\n)))","v":120.75165945042632},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\"), VLOOKUP(A16,Quantities[], Quantities!$X$2),\nIF(C16=\"f\", VLOOKUP(A16,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1.58},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"), VLOOKUP(A16,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":90},{"$f":"IF(Y16>0,\nIF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n(VLOOKUP(D16,Equipment[],Equipment!$M$2))*((Y16)^(VLOOKUP(D16,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":3294.7311082298384},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),VLOOKUP(D16,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":47271},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":8.7659090909090907},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\n(Z17*AC17*U17*(AD17/60)*V17*(2300/W17)*X17*AE17*AF17*AG17),\n0),0)","v":3991.0176157690771},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(AND(OR(C17=\"a\",C17=\"f\",C17=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B17=\"B\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B17=\"B\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J17,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q17/60*L17,\nIF(OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Ex\"), S17*L17,\nIF(O17>0,(M17/O17),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N17/P17),0)\n)))","v":11.844347620322589},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\"), VLOOKUP(A17,Quantities[], Quantities!$X$2),\nIF(C17=\"f\", VLOOKUP(A17,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1.58},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"), VLOOKUP(A17,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":90},{"$f":"IF(Y17>0,\nIF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n(VLOOKUP(D17,Equipment[],Equipment!$M$2))*((Y17)^(VLOOKUP(D17,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":3294.7311082298384},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),VLOOKUP(D17,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B18=\"B\",LEFT(D18,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B18=\"B\",LEFT(D18,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":47431.759259259263},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":9.952066115702479},14696.60600362584,{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(AND(OR(C18=\"a\",C18=\"f\",C18=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B18=\"B\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B18=\"B\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J18,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q18/60*L18,\nIF(OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Ex\"), S18*L18,\nIF(O18>0,(M18/O18),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N18/P18),0)\n)))","v":3.2273954440608423},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\"), VLOOKUP(A18,Quantities[], Quantities!$X$2),\nIF(C18=\"f\", VLOOKUP(A18,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1.58},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"), VLOOKUP(A18,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":20},{"$f":"IF(Y18>0,\nIF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n(VLOOKUP(D18,Equipment[],Equipment!$M$2))*((Y18)^(VLOOKUP(D18,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":12132.586133978406},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),VLOOKUP(D18,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":10},0,{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(AND(OR(C19=\"a\",C19=\"f\",C19=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.0088888888888885},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B19=\"B\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B19=\"B\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J19,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q19/60*L19,\nIF(OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Ex\"), S19*L19,\nIF(O19>0,(M19/O19),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N19/P19),0)\n)))","v":1.9964507542147296},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\"), VLOOKUP(A19,Quantities[], Quantities!$X$2),\nIF(C19=\"f\", VLOOKUP(A19,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0.98},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"), VLOOKUP(A19,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y19>0,\nIF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n(VLOOKUP(D19,Equipment[],Equipment!$M$2))*((Y19)^(VLOOKUP(D19,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),VLOOKUP(D19,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\n(Z20*AC20*U20*(AD20/60)*V20*(2300/W20)*X20*AE20*AF20*AG20),\n0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(AND(OR(C20=\"a\",C20=\"f\",C20=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B20=\"B\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B20=\"B\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J20,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q20/60*L20,\nIF(OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Ex\"), S20*L20,\nIF(O20>0,(M20/O20),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N20/P20),0)\n)))","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\"), VLOOKUP(A20,Quantities[], Quantities!$X$2),\nIF(C20=\"f\", VLOOKUP(A20,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"), VLOOKUP(A20,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y20>0,\nIF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n(VLOOKUP(D20,Equipment[],Equipment!$M$2))*((Y20)^(VLOOKUP(D20,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),VLOOKUP(D20,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(AND(OR(C21=\"a\",C21=\"f\",C21=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B21=\"B\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B21=\"B\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J21,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q21/60*L21,\nIF(OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Ex\"), S21*L21,\nIF(O21>0,(M21/O21),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N21/P21),0)\n)))","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\"), VLOOKUP(A21,Quantities[], Quantities!$X$2),\nIF(C21=\"f\", VLOOKUP(A21,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"), VLOOKUP(A21,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y21>0,\nIF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n(VLOOKUP(D21,Equipment[],Equipment!$M$2))*((Y21)^(VLOOKUP(D21,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),VLOOKUP(D21,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(AND(OR(C22=\"a\",C22=\"f\",C22=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B22=\"B\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B22=\"B\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J22,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q22/60*L22,\nIF(OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Ex\"), S22*L22,\nIF(O22>0,(M22/O22),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N22/P22),0)\n)))","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\"), VLOOKUP(A22,Quantities[], Quantities!$X$2),\nIF(C22=\"f\", VLOOKUP(A22,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"), VLOOKUP(A22,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y22>0,\nIF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n(VLOOKUP(D22,Equipment[],Equipment!$M$2))*((Y22)^(VLOOKUP(D22,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),VLOOKUP(D22,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(AND(OR(C23=\"a\",C23=\"f\",C23=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B23=\"B\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B23=\"B\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J23,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q23/60*L23,\nIF(OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Ex\"), S23*L23,\nIF(O23>0,(M23/O23),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N23/P23),0)\n)))","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\"), VLOOKUP(A23,Quantities[], Quantities!$X$2),\nIF(C23=\"f\", VLOOKUP(A23,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"), VLOOKUP(A23,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y23>0,\nIF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n(VLOOKUP(D23,Equipment[],Equipment!$M$2))*((Y23)^(VLOOKUP(D23,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),VLOOKUP(D23,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(AND(OR(C24=\"a\",C24=\"f\",C24=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B24=\"B\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B24=\"B\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J24,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q24/60*L24,\nIF(OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Ex\"), S24*L24,\nIF(O24>0,(M24/O24),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N24/P24),0)\n)))","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\"), VLOOKUP(A24,Quantities[], Quantities!$X$2),\nIF(C24=\"f\", VLOOKUP(A24,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"), VLOOKUP(A24,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y24>0,\nIF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n(VLOOKUP(D24,Equipment[],Equipment!$M$2))*((Y24)^(VLOOKUP(D24,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),VLOOKUP(D24,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(AND(OR(C25=\"a\",C25=\"f\",C25=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B25=\"B\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B25=\"B\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J25,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q25/60*L25,\nIF(OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Ex\"), S25*L25,\nIF(O25>0,(M25/O25),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N25/P25),0)\n)))","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\"), VLOOKUP(A25,Quantities[], Quantities!$X$2),\nIF(C25=\"f\", VLOOKUP(A25,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"), VLOOKUP(A25,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y25>0,\nIF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n(VLOOKUP(D25,Equipment[],Equipment!$M$2))*((Y25)^(VLOOKUP(D25,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),VLOOKUP(D25,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(AND(OR(C26=\"a\",C26=\"f\",C26=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B26=\"B\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B26=\"B\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J26,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q26/60*L26,\nIF(OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Ex\"), S26*L26,\nIF(O26>0,(M26/O26),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N26/P26),0)\n)))","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\"), VLOOKUP(A26,Quantities[], Quantities!$X$2),\nIF(C26=\"f\", VLOOKUP(A26,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"), VLOOKUP(A26,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y26>0,\nIF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n(VLOOKUP(D26,Equipment[],Equipment!$M$2))*((Y26)^(VLOOKUP(D26,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),VLOOKUP(D26,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(AND(OR(C27=\"a\",C27=\"f\",C27=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B27=\"B\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B27=\"B\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J27,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q27/60*L27,\nIF(OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Ex\"), S27*L27,\nIF(O27>0,(M27/O27),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N27/P27),0)\n)))","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\"), VLOOKUP(A27,Quantities[], Quantities!$X$2),\nIF(C27=\"f\", VLOOKUP(A27,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"), VLOOKUP(A27,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y27>0,\nIF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n(VLOOKUP(D27,Equipment[],Equipment!$M$2))*((Y27)^(VLOOKUP(D27,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),VLOOKUP(D27,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(AND(OR(C28=\"a\",C28=\"f\",C28=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B28=\"B\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B28=\"B\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J28,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q28/60*L28,\nIF(OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Ex\"), S28*L28,\nIF(O28>0,(M28/O28),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N28/P28),0)\n)))","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\"), VLOOKUP(A28,Quantities[], Quantities!$X$2),\nIF(C28=\"f\", VLOOKUP(A28,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"), VLOOKUP(A28,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y28>0,\nIF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n(VLOOKUP(D28,Equipment[],Equipment!$M$2))*((Y28)^(VLOOKUP(D28,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),VLOOKUP(D28,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(AND(OR(C29=\"a\",C29=\"f\",C29=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B29=\"B\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B29=\"B\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J29,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q29/60*L29,\nIF(OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Ex\"), S29*L29,\nIF(O29>0,(M29/O29),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N29/P29),0)\n)))","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\"), VLOOKUP(A29,Quantities[], Quantities!$X$2),\nIF(C29=\"f\", VLOOKUP(A29,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"), VLOOKUP(A29,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y29>0,\nIF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n(VLOOKUP(D29,Equipment[],Equipment!$M$2))*((Y29)^(VLOOKUP(D29,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),VLOOKUP(D29,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":2647.5506172839505},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":49.231313131313129},0,{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(AND(OR(C30=\"a\",C30=\"f\",C30=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B30=\"B\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B30=\"B\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0.84963996426805621},{"$f":"IF(LEFT(J30,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q30/60*L30,\nIF(OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Ex\"), S30*L30,\nIF(O30>0,(M30/O30),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N30/P30),0)\n)))","v":0.84963996426805621},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\"), VLOOKUP(A30,Quantities[], Quantities!$X$2),\nIF(C30=\"f\", VLOOKUP(A30,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"), VLOOKUP(A30,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y30>0,\nIF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n(VLOOKUP(D30,Equipment[],Equipment!$M$2))*((Y30)^(VLOOKUP(D30,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),VLOOKUP(D30,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":535.35802469135797},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":9.9550045913682279},0,{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(AND(OR(C31=\"a\",C31=\"f\",C31=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B31=\"B\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B31=\"B\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0.17175936097894198},{"$f":"IF(LEFT(J31,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q31/60*L31,\nIF(OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Ex\"), S31*L31,\nIF(O31>0,(M31/O31),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N31/P31),0)\n)))","v":0.17175936097894198},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\"), VLOOKUP(A31,Quantities[], Quantities!$X$2),\nIF(C31=\"f\", VLOOKUP(A31,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"), VLOOKUP(A31,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y31>0,\nIF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n(VLOOKUP(D31,Equipment[],Equipment!$M$2))*((Y31)^(VLOOKUP(D31,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),VLOOKUP(D31,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":5865.4197530864194},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":109.06772268135904},0,{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(AND(OR(C32=\"a\",C32=\"f\",C32=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B32=\"B\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B32=\"B\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":1.9817309316750056},{"$f":"IF(LEFT(J32,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q32/60*L32,\nIF(OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Ex\"), S32*L32,\nIF(O32>0,(M32/O32),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N32/P32),0)\n)))","v":1.9817309316750056},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\"), VLOOKUP(A32,Quantities[], Quantities!$X$2),\nIF(C32=\"f\", VLOOKUP(A32,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"), VLOOKUP(A32,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y32>0,\nIF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n(VLOOKUP(D32,Equipment[],Equipment!$M$2))*((Y32)^(VLOOKUP(D32,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),VLOOKUP(D32,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":685.89506172839515},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":12.754247015610652},0,{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(AND(OR(C33=\"a\",C33=\"f\",C33=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B33=\"B\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B33=\"B\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0.21979902280774638},{"$f":"IF(LEFT(J33,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q33/60*L33,\nIF(OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Ex\"), S33*L33,\nIF(O33>0,(M33/O33),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N33/P33),0)\n)))","v":0.21979902280774638},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\"), VLOOKUP(A33,Quantities[], Quantities!$X$2),\nIF(C33=\"f\", VLOOKUP(A33,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"), VLOOKUP(A33,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y33>0,\nIF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n(VLOOKUP(D33,Equipment[],Equipment!$M$2))*((Y33)^(VLOOKUP(D33,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),VLOOKUP(D33,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":537.77777777777783},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":10},0,{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(AND(OR(C34=\"a\",C34=\"f\",C34=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B34=\"B\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B34=\"B\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0.18353580913047524},{"$f":"IF(LEFT(J34,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q34/60*L34,\nIF(OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Ex\"), S34*L34,\nIF(O34>0,(M34/O34),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N34/P34),0)\n)))","v":0.18353580913047524},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\"), VLOOKUP(A34,Quantities[], Quantities!$X$2),\nIF(C34=\"f\", VLOOKUP(A34,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"), VLOOKUP(A34,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y34>0,\nIF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n(VLOOKUP(D34,Equipment[],Equipment!$M$2))*((Y34)^(VLOOKUP(D34,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),VLOOKUP(D34,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(AND(OR(C35=\"a\",C35=\"f\",C35=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B35=\"B\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B35=\"B\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J35,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q35/60*L35,\nIF(OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Ex\"), S35*L35,\nIF(O35>0,(M35/O35),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N35/P35),0)\n)))","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\"), VLOOKUP(A35,Quantities[], Quantities!$X$2),\nIF(C35=\"f\", VLOOKUP(A35,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"), VLOOKUP(A35,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y35>0,\nIF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n(VLOOKUP(D35,Equipment[],Equipment!$M$2))*((Y35)^(VLOOKUP(D35,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),VLOOKUP(D35,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(AND(OR(C36=\"a\",C36=\"f\",C36=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B36=\"B\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B36=\"B\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J36,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q36/60*L36,\nIF(OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Ex\"), S36*L36,\nIF(O36>0,(M36/O36),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N36/P36),0)\n)))","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\"), VLOOKUP(A36,Quantities[], Quantities!$X$2),\nIF(C36=\"f\", VLOOKUP(A36,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"), VLOOKUP(A36,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y36>0,\nIF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n(VLOOKUP(D36,Equipment[],Equipment!$M$2))*((Y36)^(VLOOKUP(D36,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),VLOOKUP(D36,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(AND(OR(C37=\"a\",C37=\"f\",C37=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B37=\"B\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B37=\"B\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J37,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q37/60*L37,\nIF(OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Ex\"), S37*L37,\nIF(O37>0,(M37/O37),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N37/P37),0)\n)))","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\"), VLOOKUP(A37,Quantities[], Quantities!$X$2),\nIF(C37=\"f\", VLOOKUP(A37,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"), VLOOKUP(A37,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y37>0,\nIF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n(VLOOKUP(D37,Equipment[],Equipment!$M$2))*((Y37)^(VLOOKUP(D37,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),VLOOKUP(D37,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(AND(OR(C38=\"a\",C38=\"f\",C38=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B38=\"B\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B38=\"B\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J38,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q38/60*L38,\nIF(OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Ex\"), S38*L38,\nIF(O38>0,(M38/O38),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N38/P38),0)\n)))","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\"), VLOOKUP(A38,Quantities[], Quantities!$X$2),\nIF(C38=\"f\", VLOOKUP(A38,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"), VLOOKUP(A38,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y38>0,\nIF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n(VLOOKUP(D38,Equipment[],Equipment!$M$2))*((Y38)^(VLOOKUP(D38,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),VLOOKUP(D38,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(AND(OR(C39=\"a\",C39=\"f\",C39=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B39=\"B\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B39=\"B\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J39,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q39/60*L39,\nIF(OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Ex\"), S39*L39,\nIF(O39>0,(M39/O39),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N39/P39),0)\n)))","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\"), VLOOKUP(A39,Quantities[], Quantities!$X$2),\nIF(C39=\"f\", VLOOKUP(A39,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"), VLOOKUP(A39,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y39>0,\nIF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n(VLOOKUP(D39,Equipment[],Equipment!$M$2))*((Y39)^(VLOOKUP(D39,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),VLOOKUP(D39,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(AND(OR(C40=\"a\",C40=\"f\",C40=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B40=\"B\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B40=\"B\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J40,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q40/60*L40,\nIF(OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Ex\"), S40*L40,\nIF(O40>0,(M40/O40),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N40/P40),0)\n)))","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\"), VLOOKUP(A40,Quantities[], Quantities!$X$2),\nIF(C40=\"f\", VLOOKUP(A40,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"), VLOOKUP(A40,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y40>0,\nIF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n(VLOOKUP(D40,Equipment[],Equipment!$M$2))*((Y40)^(VLOOKUP(D40,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),VLOOKUP(D40,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(AND(OR(C41=\"a\",C41=\"f\",C41=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B41=\"B\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B41=\"B\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J41,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q41/60*L41,\nIF(OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Ex\"), S41*L41,\nIF(O41>0,(M41/O41),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N41/P41),0)\n)))","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\"), VLOOKUP(A41,Quantities[], Quantities!$X$2),\nIF(C41=\"f\", VLOOKUP(A41,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"), VLOOKUP(A41,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y41>0,\nIF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n(VLOOKUP(D41,Equipment[],Equipment!$M$2))*((Y41)^(VLOOKUP(D41,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),VLOOKUP(D41,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(AND(OR(C42=\"a\",C42=\"f\",C42=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B42=\"B\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B42=\"B\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J42,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q42/60*L42,\nIF(OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Ex\"), S42*L42,\nIF(O42>0,(M42/O42),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N42/P42),0)\n)))","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\"), VLOOKUP(A42,Quantities[], Quantities!$X$2),\nIF(C42=\"f\", VLOOKUP(A42,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"), VLOOKUP(A42,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y42>0,\nIF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n(VLOOKUP(D42,Equipment[],Equipment!$M$2))*((Y42)^(VLOOKUP(D42,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),VLOOKUP(D42,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"Sc2","Cat 657G Scraper",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":48339},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":9.9550045913682279},0,{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(AND(OR(C43=\"a\",C43=\"f\",C43=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":1.44},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":21.962370729572314},{"$f":"IF(AND(B43=\"B\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B43=\"B\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J43,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q43/60*L43,\nIF(OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Ex\"), S43*L43,\nIF(O43>0,(M43/O43),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N43/P43),0)\n)))","v":0.504},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\"), VLOOKUP(A43,Quantities[], Quantities!$X$2),\nIF(C43=\"f\", VLOOKUP(A43,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"), VLOOKUP(A43,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y43>0,\nIF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n(VLOOKUP(D43,Equipment[],Equipment!$M$2))*((Y43)^(VLOOKUP(D43,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),0),0)","v":14.083333333333334},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AI$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),VLOOKUP(D43,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"Sc2","Cat 657G Scraper",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":1032816},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":8.4348255280073463},0,{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(AND(OR(C44=\"a\",C44=\"f\",C44=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":1.44},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":24.32469302267474},{"$f":"IF(AND(B44=\"B\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B44=\"B\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J44,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q44/60*L44,\nIF(OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Ex\"), S44*L44,\nIF(O44>0,(M44/O44),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N44/P44),0)\n)))","v":0.57600000000000007},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\"), VLOOKUP(A44,Quantities[], Quantities!$X$2),\nIF(C44=\"f\", VLOOKUP(A44,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1.58},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"), VLOOKUP(A44,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y44>0,\nIF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n(VLOOKUP(D44,Equipment[],Equipment!$M$2))*((Y44)^(VLOOKUP(D44,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),0),0)","v":14.083333333333334},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AI$2),0),0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),VLOOKUP(D44,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"Sc2","Cat 657G Scraper",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":16900},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":1.044536271808999},0,{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(AND(OR(C45=\"a\",C45=\"f\",C45=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":1.44},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":28.675397845923399},{"$f":"IF(AND(B45=\"B\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B45=\"B\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J45,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q45/60*L45,\nIF(OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Ex\"), S45*L45,\nIF(O45>0,(M45/O45),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N45/P45),0)\n)))","v":0.67200000000000004},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\"), VLOOKUP(A45,Quantities[], Quantities!$X$2),\nIF(C45=\"f\", VLOOKUP(A45,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":1.58},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"), VLOOKUP(A45,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y45>0,\nIF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n(VLOOKUP(D45,Equipment[],Equipment!$M$2))*((Y45)^(VLOOKUP(D45,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),0),0)","v":14.083333333333334},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AI$2),0),0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),VLOOKUP(D45,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(AND(OR(C46=\"a\",C46=\"f\",C46=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B46=\"B\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B46=\"B\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J46,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q46/60*L46,\nIF(OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Ex\"), S46*L46,\nIF(O46>0,(M46/O46),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N46/P46),0)\n)))","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\"), VLOOKUP(A46,Quantities[], Quantities!$X$2),\nIF(C46=\"f\", VLOOKUP(A46,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"), VLOOKUP(A46,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y46>0,\nIF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n(VLOOKUP(D46,Equipment[],Equipment!$M$2))*((Y46)^(VLOOKUP(D46,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),VLOOKUP(D46,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(AND(OR(C47=\"a\",C47=\"f\",C47=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B47=\"B\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B47=\"B\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J47,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q47/60*L47,\nIF(OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Ex\"), S47*L47,\nIF(O47>0,(M47/O47),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N47/P47),0)\n)))","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\"), VLOOKUP(A47,Quantities[], Quantities!$X$2),\nIF(C47=\"f\", VLOOKUP(A47,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"), VLOOKUP(A47,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y47>0,\nIF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n(VLOOKUP(D47,Equipment[],Equipment!$M$2))*((Y47)^(VLOOKUP(D47,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),VLOOKUP(D47,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(AND(OR(C48=\"a\",C48=\"f\",C48=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B48=\"B\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B48=\"B\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J48,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q48/60*L48,\nIF(OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Ex\"), S48*L48,\nIF(O48>0,(M48/O48),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N48/P48),0)\n)))","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\"), VLOOKUP(A48,Quantities[], Quantities!$X$2),\nIF(C48=\"f\", VLOOKUP(A48,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"), VLOOKUP(A48,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y48>0,\nIF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n(VLOOKUP(D48,Equipment[],Equipment!$M$2))*((Y48)^(VLOOKUP(D48,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),VLOOKUP(D48,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(AND(OR(C49=\"a\",C49=\"f\",C49=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B49=\"B\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B49=\"B\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J49,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q49/60*L49,\nIF(OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Ex\"), S49*L49,\nIF(O49>0,(M49/O49),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N49/P49),0)\n)))","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\"), VLOOKUP(A49,Quantities[], Quantities!$X$2),\nIF(C49=\"f\", VLOOKUP(A49,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"), VLOOKUP(A49,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y49>0,\nIF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n(VLOOKUP(D49,Equipment[],Equipment!$M$2))*((Y49)^(VLOOKUP(D49,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),VLOOKUP(D49,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(AND(OR(C50=\"a\",C50=\"f\",C50=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B50=\"B\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B50=\"B\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J50,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q50/60*L50,\nIF(OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Ex\"), S50*L50,\nIF(O50>0,(M50/O50),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N50/P50),0)\n)))","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\"), VLOOKUP(A50,Quantities[], Quantities!$X$2),\nIF(C50=\"f\", VLOOKUP(A50,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"), VLOOKUP(A50,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y50>0,\nIF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n(VLOOKUP(D50,Equipment[],Equipment!$M$2))*((Y50)^(VLOOKUP(D50,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),VLOOKUP(D50,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(AND(OR(C51=\"a\",C51=\"f\",C51=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B51=\"B\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B51=\"B\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J51,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q51/60*L51,\nIF(OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Ex\"), S51*L51,\nIF(O51>0,(M51/O51),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N51/P51),0)\n)))","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\"), VLOOKUP(A51,Quantities[], Quantities!$X$2),\nIF(C51=\"f\", VLOOKUP(A51,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"), VLOOKUP(A51,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y51>0,\nIF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n(VLOOKUP(D51,Equipment[],Equipment!$M$2))*((Y51)^(VLOOKUP(D51,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),VLOOKUP(D51,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(AND(OR(C52=\"a\",C52=\"f\",C52=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B52=\"B\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B52=\"B\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J52,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q52/60*L52,\nIF(OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Ex\"), S52*L52,\nIF(O52>0,(M52/O52),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N52/P52),0)\n)))","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\"), VLOOKUP(A52,Quantities[], Quantities!$X$2),\nIF(C52=\"f\", VLOOKUP(A52,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"), VLOOKUP(A52,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y52>0,\nIF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n(VLOOKUP(D52,Equipment[],Equipment!$M$2))*((Y52)^(VLOOKUP(D52,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),VLOOKUP(D52,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(AND(OR(C53=\"a\",C53=\"f\",C53=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B53=\"B\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B53=\"B\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J53,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q53/60*L53,\nIF(OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Ex\"), S53*L53,\nIF(O53>0,(M53/O53),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N53/P53),0)\n)))","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\"), VLOOKUP(A53,Quantities[], Quantities!$X$2),\nIF(C53=\"f\", VLOOKUP(A53,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"), VLOOKUP(A53,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y53>0,\nIF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n(VLOOKUP(D53,Equipment[],Equipment!$M$2))*((Y53)^(VLOOKUP(D53,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),VLOOKUP(D53,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(AND(OR(C54=\"a\",C54=\"f\",C54=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B54=\"B\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B54=\"B\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J54,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q54/60*L54,\nIF(OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Ex\"), S54*L54,\nIF(O54>0,(M54/O54),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N54/P54),0)\n)))","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\"), VLOOKUP(A54,Quantities[], Quantities!$X$2),\nIF(C54=\"f\", VLOOKUP(A54,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"), VLOOKUP(A54,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y54>0,\nIF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n(VLOOKUP(D54,Equipment[],Equipment!$M$2))*((Y54)^(VLOOKUP(D54,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),VLOOKUP(D54,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(AND(OR(C55=\"a\",C55=\"f\",C55=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B55=\"B\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B55=\"B\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J55,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q55/60*L55,\nIF(OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Ex\"), S55*L55,\nIF(O55>0,(M55/O55),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N55/P55),0)\n)))","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\"), VLOOKUP(A55,Quantities[], Quantities!$X$2),\nIF(C55=\"f\", VLOOKUP(A55,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"), VLOOKUP(A55,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y55>0,\nIF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n(VLOOKUP(D55,Equipment[],Equipment!$M$2))*((Y55)^(VLOOKUP(D55,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),VLOOKUP(D55,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(AND(OR(C56=\"a\",C56=\"f\",C56=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B56=\"B\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B56=\"B\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J56,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q56/60*L56,\nIF(OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Ex\"), S56*L56,\nIF(O56>0,(M56/O56),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N56/P56),0)\n)))","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\"), VLOOKUP(A56,Quantities[], Quantities!$X$2),\nIF(C56=\"f\", VLOOKUP(A56,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"), VLOOKUP(A56,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y56>0,\nIF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n(VLOOKUP(D56,Equipment[],Equipment!$M$2))*((Y56)^(VLOOKUP(D56,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),VLOOKUP(D56,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(AND(OR(C57=\"a\",C57=\"f\",C57=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B57=\"B\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B57=\"B\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J57,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q57/60*L57,\nIF(OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Ex\"), S57*L57,\nIF(O57>0,(M57/O57),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N57/P57),0)\n)))","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\"), VLOOKUP(A57,Quantities[], Quantities!$X$2),\nIF(C57=\"f\", VLOOKUP(A57,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"), VLOOKUP(A57,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y57>0,\nIF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n(VLOOKUP(D57,Equipment[],Equipment!$M$2))*((Y57)^(VLOOKUP(D57,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),VLOOKUP(D57,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(AND(OR(C58=\"a\",C58=\"f\",C58=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B58=\"B\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B58=\"B\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J58,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q58/60*L58,\nIF(OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Ex\"), S58*L58,\nIF(O58>0,(M58/O58),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N58/P58),0)\n)))","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\"), VLOOKUP(A58,Quantities[], Quantities!$X$2),\nIF(C58=\"f\", VLOOKUP(A58,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"), VLOOKUP(A58,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y58>0,\nIF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n(VLOOKUP(D58,Equipment[],Equipment!$M$2))*((Y58)^(VLOOKUP(D58,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),VLOOKUP(D58,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(AND(OR(C59=\"a\",C59=\"f\",C59=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B59=\"B\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B59=\"B\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J59,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q59/60*L59,\nIF(OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Ex\"), S59*L59,\nIF(O59>0,(M59/O59),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N59/P59),0)\n)))","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\"), VLOOKUP(A59,Quantities[], Quantities!$X$2),\nIF(C59=\"f\", VLOOKUP(A59,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"), VLOOKUP(A59,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y59>0,\nIF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n(VLOOKUP(D59,Equipment[],Equipment!$M$2))*((Y59)^(VLOOKUP(D59,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),VLOOKUP(D59,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(AND(OR(C60=\"a\",C60=\"f\",C60=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B60=\"B\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B60=\"B\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J60,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q60/60*L60,\nIF(OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Ex\"), S60*L60,\nIF(O60>0,(M60/O60),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N60/P60),0)\n)))","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\"), VLOOKUP(A60,Quantities[], Quantities!$X$2),\nIF(C60=\"f\", VLOOKUP(A60,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"), VLOOKUP(A60,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y60>0,\nIF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n(VLOOKUP(D60,Equipment[],Equipment!$M$2))*((Y60)^(VLOOKUP(D60,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),VLOOKUP(D60,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(AND(OR(C61=\"a\",C61=\"f\",C61=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B61=\"B\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B61=\"B\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J61,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q61/60*L61,\nIF(OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Ex\"), S61*L61,\nIF(O61>0,(M61/O61),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N61/P61),0)\n)))","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\"), VLOOKUP(A61,Quantities[], Quantities!$X$2),\nIF(C61=\"f\", VLOOKUP(A61,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"), VLOOKUP(A61,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y61>0,\nIF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n(VLOOKUP(D61,Equipment[],Equipment!$M$2))*((Y61)^(VLOOKUP(D61,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),VLOOKUP(D61,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(AND(OR(C62=\"a\",C62=\"f\",C62=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B62=\"B\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B62=\"B\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J62,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q62/60*L62,\nIF(OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Ex\"), S62*L62,\nIF(O62>0,(M62/O62),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N62/P62),0)\n)))","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\"), VLOOKUP(A62,Quantities[], Quantities!$X$2),\nIF(C62=\"f\", VLOOKUP(A62,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"), VLOOKUP(A62,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y62>0,\nIF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n(VLOOKUP(D62,Equipment[],Equipment!$M$2))*((Y62)^(VLOOKUP(D62,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),VLOOKUP(D62,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(AND(OR(C63=\"a\",C63=\"f\",C63=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B63=\"B\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B63=\"B\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J63,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q63/60*L63,\nIF(OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Ex\"), S63*L63,\nIF(O63>0,(M63/O63),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N63/P63),0)\n)))","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\"), VLOOKUP(A63,Quantities[], Quantities!$X$2),\nIF(C63=\"f\", VLOOKUP(A63,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"), VLOOKUP(A63,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y63>0,\nIF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n(VLOOKUP(D63,Equipment[],Equipment!$M$2))*((Y63)^(VLOOKUP(D63,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),VLOOKUP(D63,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(AND(OR(C64=\"a\",C64=\"f\",C64=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B64=\"B\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B64=\"B\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J64,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q64/60*L64,\nIF(OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Ex\"), S64*L64,\nIF(O64>0,(M64/O64),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N64/P64),0)\n)))","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\"), VLOOKUP(A64,Quantities[], Quantities!$X$2),\nIF(C64=\"f\", VLOOKUP(A64,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"), VLOOKUP(A64,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y64>0,\nIF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n(VLOOKUP(D64,Equipment[],Equipment!$M$2))*((Y64)^(VLOOKUP(D64,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),VLOOKUP(D64,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(AND(OR(C65=\"a\",C65=\"f\",C65=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B65=\"B\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B65=\"B\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J65,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q65/60*L65,\nIF(OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Ex\"), S65*L65,\nIF(O65>0,(M65/O65),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N65/P65),0)\n)))","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\"), VLOOKUP(A65,Quantities[], Quantities!$X$2),\nIF(C65=\"f\", VLOOKUP(A65,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"), VLOOKUP(A65,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y65>0,\nIF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n(VLOOKUP(D65,Equipment[],Equipment!$M$2))*((Y65)^(VLOOKUP(D65,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),VLOOKUP(D65,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(AND(OR(C66=\"a\",C66=\"f\",C66=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B66=\"B\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B66=\"B\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J66,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q66/60*L66,\nIF(OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Ex\"), S66*L66,\nIF(O66>0,(M66/O66),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N66/P66),0)\n)))","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\"), VLOOKUP(A66,Quantities[], Quantities!$X$2),\nIF(C66=\"f\", VLOOKUP(A66,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"), VLOOKUP(A66,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y66>0,\nIF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n(VLOOKUP(D66,Equipment[],Equipment!$M$2))*((Y66)^(VLOOKUP(D66,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),VLOOKUP(D66,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(AND(OR(C67=\"a\",C67=\"f\",C67=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B67=\"B\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B67=\"B\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J67,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q67/60*L67,\nIF(OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Ex\"), S67*L67,\nIF(O67>0,(M67/O67),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N67/P67),0)\n)))","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\"), VLOOKUP(A67,Quantities[], Quantities!$X$2),\nIF(C67=\"f\", VLOOKUP(A67,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"), VLOOKUP(A67,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y67>0,\nIF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n(VLOOKUP(D67,Equipment[],Equipment!$M$2))*((Y67)^(VLOOKUP(D67,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),VLOOKUP(D67,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(AND(OR(C68=\"a\",C68=\"f\",C68=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B68=\"B\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B68=\"B\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J68,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q68/60*L68,\nIF(OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Ex\"), S68*L68,\nIF(O68>0,(M68/O68),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N68/P68),0)\n)))","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\"), VLOOKUP(A68,Quantities[], Quantities!$X$2),\nIF(C68=\"f\", VLOOKUP(A68,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"), VLOOKUP(A68,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y68>0,\nIF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n(VLOOKUP(D68,Equipment[],Equipment!$M$2))*((Y68)^(VLOOKUP(D68,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),VLOOKUP(D68,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(AND(OR(C69=\"a\",C69=\"f\",C69=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B69=\"B\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B69=\"B\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J69,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q69/60*L69,\nIF(OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Ex\"), S69*L69,\nIF(O69>0,(M69/O69),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N69/P69),0)\n)))","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\"), VLOOKUP(A69,Quantities[], Quantities!$X$2),\nIF(C69=\"f\", VLOOKUP(A69,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"), VLOOKUP(A69,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y69>0,\nIF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n(VLOOKUP(D69,Equipment[],Equipment!$M$2))*((Y69)^(VLOOKUP(D69,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),VLOOKUP(D69,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(AND(OR(C70=\"a\",C70=\"f\",C70=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B70=\"B\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B70=\"B\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J70,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q70/60*L70,\nIF(OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Ex\"), S70*L70,\nIF(O70>0,(M70/O70),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N70/P70),0)\n)))","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\"), VLOOKUP(A70,Quantities[], Quantities!$X$2),\nIF(C70=\"f\", VLOOKUP(A70,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"), VLOOKUP(A70,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y70>0,\nIF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n(VLOOKUP(D70,Equipment[],Equipment!$M$2))*((Y70)^(VLOOKUP(D70,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),VLOOKUP(D70,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(AND(OR(C71=\"a\",C71=\"f\",C71=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B71=\"B\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B71=\"B\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J71,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q71/60*L71,\nIF(OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Ex\"), S71*L71,\nIF(O71>0,(M71/O71),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N71/P71),0)\n)))","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\"), VLOOKUP(A71,Quantities[], Quantities!$X$2),\nIF(C71=\"f\", VLOOKUP(A71,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"), VLOOKUP(A71,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y71>0,\nIF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n(VLOOKUP(D71,Equipment[],Equipment!$M$2))*((Y71)^(VLOOKUP(D71,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),VLOOKUP(D71,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(AND(OR(C72=\"a\",C72=\"f\",C72=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B72=\"B\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B72=\"B\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J72,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q72/60*L72,\nIF(OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Ex\"), S72*L72,\nIF(O72>0,(M72/O72),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N72/P72),0)\n)))","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\"), VLOOKUP(A72,Quantities[], Quantities!$X$2),\nIF(C72=\"f\", VLOOKUP(A72,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"), VLOOKUP(A72,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y72>0,\nIF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n(VLOOKUP(D72,Equipment[],Equipment!$M$2))*((Y72)^(VLOOKUP(D72,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),VLOOKUP(D72,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(AND(OR(C73=\"a\",C73=\"f\",C73=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B73=\"B\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B73=\"B\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J73,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q73/60*L73,\nIF(OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Ex\"), S73*L73,\nIF(O73>0,(M73/O73),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N73/P73),0)\n)))","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\"), VLOOKUP(A73,Quantities[], Quantities!$X$2),\nIF(C73=\"f\", VLOOKUP(A73,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"), VLOOKUP(A73,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y73>0,\nIF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n(VLOOKUP(D73,Equipment[],Equipment!$M$2))*((Y73)^(VLOOKUP(D73,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),VLOOKUP(D73,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(AND(OR(C74=\"a\",C74=\"f\",C74=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B74=\"B\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B74=\"B\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J74,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q74/60*L74,\nIF(OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Ex\"), S74*L74,\nIF(O74>0,(M74/O74),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N74/P74),0)\n)))","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\"), VLOOKUP(A74,Quantities[], Quantities!$X$2),\nIF(C74=\"f\", VLOOKUP(A74,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"), VLOOKUP(A74,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y74>0,\nIF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n(VLOOKUP(D74,Equipment[],Equipment!$M$2))*((Y74)^(VLOOKUP(D74,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),VLOOKUP(D74,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(AND(OR(C75=\"a\",C75=\"f\",C75=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B75=\"B\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B75=\"B\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J75,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q75/60*L75,\nIF(OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Ex\"), S75*L75,\nIF(O75>0,(M75/O75),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N75/P75),0)\n)))","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\"), VLOOKUP(A75,Quantities[], Quantities!$X$2),\nIF(C75=\"f\", VLOOKUP(A75,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"), VLOOKUP(A75,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y75>0,\nIF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n(VLOOKUP(D75,Equipment[],Equipment!$M$2))*((Y75)^(VLOOKUP(D75,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),VLOOKUP(D75,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(AND(OR(C76=\"a\",C76=\"f\",C76=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B76=\"B\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B76=\"B\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J76,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q76/60*L76,\nIF(OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Ex\"), S76*L76,\nIF(O76>0,(M76/O76),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N76/P76),0)\n)))","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\"), VLOOKUP(A76,Quantities[], Quantities!$X$2),\nIF(C76=\"f\", VLOOKUP(A76,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"), VLOOKUP(A76,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y76>0,\nIF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n(VLOOKUP(D76,Equipment[],Equipment!$M$2))*((Y76)^(VLOOKUP(D76,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),VLOOKUP(D76,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D77,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(AND(OR(C77=\"a\",C77=\"f\",C77=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B77=\"B\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B77=\"B\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J77,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q77/60*L77,\nIF(OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Ex\"), S77*L77,\nIF(O77>0,(M77/O77),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N77/P77),0)\n)))","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\"), VLOOKUP(A77,Quantities[], Quantities!$X$2),\nIF(C77=\"f\", VLOOKUP(A77,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"), VLOOKUP(A77,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y77>0,\nIF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n(VLOOKUP(D77,Equipment[],Equipment!$M$2))*((Y77)^(VLOOKUP(D77,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),VLOOKUP(D77,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D78,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(AND(OR(C78=\"a\",C78=\"f\",C78=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B78=\"B\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B78=\"B\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J78,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q78/60*L78,\nIF(OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Ex\"), S78*L78,\nIF(O78>0,(M78/O78),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N78/P78),0)\n)))","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\"), VLOOKUP(A78,Quantities[], Quantities!$X$2),\nIF(C78=\"f\", VLOOKUP(A78,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"), VLOOKUP(A78,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y78>0,\nIF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n(VLOOKUP(D78,Equipment[],Equipment!$M$2))*((Y78)^(VLOOKUP(D78,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),VLOOKUP(D78,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D79,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(AND(OR(C79=\"a\",C79=\"f\",C79=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B79=\"B\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B79=\"B\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J79,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q79/60*L79,\nIF(OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Ex\"), S79*L79,\nIF(O79>0,(M79/O79),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N79/P79),0)\n)))","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\"), VLOOKUP(A79,Quantities[], Quantities!$X$2),\nIF(C79=\"f\", VLOOKUP(A79,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"), VLOOKUP(A79,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y79>0,\nIF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n(VLOOKUP(D79,Equipment[],Equipment!$M$2))*((Y79)^(VLOOKUP(D79,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),VLOOKUP(D79,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D80,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(AND(OR(C80=\"a\",C80=\"f\",C80=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B80=\"B\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B80=\"B\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J80,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q80/60*L80,\nIF(OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Ex\"), S80*L80,\nIF(O80>0,(M80/O80),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N80/P80),0)\n)))","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\"), VLOOKUP(A80,Quantities[], Quantities!$X$2),\nIF(C80=\"f\", VLOOKUP(A80,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"), VLOOKUP(A80,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y80>0,\nIF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n(VLOOKUP(D80,Equipment[],Equipment!$M$2))*((Y80)^(VLOOKUP(D80,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),VLOOKUP(D80,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D81,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(AND(OR(C81=\"a\",C81=\"f\",C81=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B81=\"B\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B81=\"B\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J81,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q81/60*L81,\nIF(OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Ex\"), S81*L81,\nIF(O81>0,(M81/O81),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N81/P81),0)\n)))","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\"), VLOOKUP(A81,Quantities[], Quantities!$X$2),\nIF(C81=\"f\", VLOOKUP(A81,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"), VLOOKUP(A81,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y81>0,\nIF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n(VLOOKUP(D81,Equipment[],Equipment!$M$2))*((Y81)^(VLOOKUP(D81,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),VLOOKUP(D81,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B82=\"B\",LEFT(D82,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B82=\"B\",LEFT(D82,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$134,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D82,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(AND(OR(C82=\"a\",C82=\"f\",C82=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B82=\"B\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B82=\"B\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J82,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q82/60*L82,\nIF(OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Ex\"), S82*L82,\nIF(O82>0,(M82/O82),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N82/P82),0)\n)))","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\"), VLOOKUP(A82,Quantities[], Quantities!$X$2),\nIF(C82=\"f\", VLOOKUP(A82,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"), VLOOKUP(A82,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y82>0,\nIF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n(VLOOKUP(D82,Equipment[],Equipment!$M$2))*((Y82)^(VLOOKUP(D82,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),VLOOKUP(D82,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D83,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(AND(OR(C83=\"a\",C83=\"f\",C83=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B83=\"B\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B83=\"B\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J83,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q83/60*L83,\nIF(OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Ex\"), S83*L83,\nIF(O83>0,(M83/O83),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N83/P83),0)\n)))","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\"), VLOOKUP(A83,Quantities[], Quantities!$X$2),\nIF(C83=\"f\", VLOOKUP(A83,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"), VLOOKUP(A83,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y83>0,\nIF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n(VLOOKUP(D83,Equipment[],Equipment!$M$2))*((Y83)^(VLOOKUP(D83,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),VLOOKUP(D83,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D84,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\n(Z84*AC84*U84*(AD84/60)*V84*(2300/W84)*X84*AE84*AF84*AG84),\n0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(AND(OR(C84=\"a\",C84=\"f\",C84=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B84=\"B\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B84=\"B\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J84,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q84/60*L84,\nIF(OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Ex\"), S84*L84,\nIF(O84>0,(M84/O84),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N84/P84),0)\n)))","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\"), VLOOKUP(A84,Quantities[], Quantities!$X$2),\nIF(C84=\"f\", VLOOKUP(A84,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"), VLOOKUP(A84,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y84>0,\nIF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n(VLOOKUP(D84,Equipment[],Equipment!$M$2))*((Y84)^(VLOOKUP(D84,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),VLOOKUP(D84,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(AND(OR(C85=\"a\",C85=\"f\",C85=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B85=\"B\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B85=\"B\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J85,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q85/60*L85,\nIF(OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Ex\"), S85*L85,\nIF(O85>0,(M85/O85),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N85/P85),0)\n)))","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\"), VLOOKUP(A85,Quantities[], Quantities!$X$2),\nIF(C85=\"f\", VLOOKUP(A85,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"), VLOOKUP(A85,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y85>0,\nIF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n(VLOOKUP(D85,Equipment[],Equipment!$M$2))*((Y85)^(VLOOKUP(D85,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),VLOOKUP(D85,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D86,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(AND(OR(C86=\"a\",C86=\"f\",C86=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B86=\"B\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B86=\"B\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J86,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q86/60*L86,\nIF(OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Ex\"), S86*L86,\nIF(O86>0,(M86/O86),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N86/P86),0)\n)))","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\"), VLOOKUP(A86,Quantities[], Quantities!$X$2),\nIF(C86=\"f\", VLOOKUP(A86,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"), VLOOKUP(A86,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y86>0,\nIF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n(VLOOKUP(D86,Equipment[],Equipment!$M$2))*((Y86)^(VLOOKUP(D86,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),VLOOKUP(D86,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D87,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(AND(OR(C87=\"a\",C87=\"f\",C87=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B87=\"B\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B87=\"B\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J87,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q87/60*L87,\nIF(OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Ex\"), S87*L87,\nIF(O87>0,(M87/O87),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N87/P87),0)\n)))","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\"), VLOOKUP(A87,Quantities[], Quantities!$X$2),\nIF(C87=\"f\", VLOOKUP(A87,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"), VLOOKUP(A87,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y87>0,\nIF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n(VLOOKUP(D87,Equipment[],Equipment!$M$2))*((Y87)^(VLOOKUP(D87,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),VLOOKUP(D87,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D88,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(AND(OR(C88=\"a\",C88=\"f\",C88=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B88=\"B\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B88=\"B\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J88,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q88/60*L88,\nIF(OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Ex\"), S88*L88,\nIF(O88>0,(M88/O88),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N88/P88),0)\n)))","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\"), VLOOKUP(A88,Quantities[], Quantities!$X$2),\nIF(C88=\"f\", VLOOKUP(A88,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"), VLOOKUP(A88,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y88>0,\nIF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n(VLOOKUP(D88,Equipment[],Equipment!$M$2))*((Y88)^(VLOOKUP(D88,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),VLOOKUP(D88,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D89,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(AND(OR(C89=\"a\",C89=\"f\",C89=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B89=\"B\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B89=\"B\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J89,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q89/60*L89,\nIF(OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Ex\"), S89*L89,\nIF(O89>0,(M89/O89),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N89/P89),0)\n)))","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\"), VLOOKUP(A89,Quantities[], Quantities!$X$2),\nIF(C89=\"f\", VLOOKUP(A89,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"), VLOOKUP(A89,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y89>0,\nIF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n(VLOOKUP(D89,Equipment[],Equipment!$M$2))*((Y89)^(VLOOKUP(D89,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),VLOOKUP(D89,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D90,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(AND(OR(C90=\"a\",C90=\"f\",C90=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B90=\"B\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B90=\"B\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J90,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q90/60*L90,\nIF(OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Ex\"), S90*L90,\nIF(O90>0,(M90/O90),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N90/P90),0)\n)))","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\"), VLOOKUP(A90,Quantities[], Quantities!$X$2),\nIF(C90=\"f\", VLOOKUP(A90,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"), VLOOKUP(A90,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y90>0,\nIF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n(VLOOKUP(D90,Equipment[],Equipment!$M$2))*((Y90)^(VLOOKUP(D90,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),VLOOKUP(D90,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D91,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(AND(OR(C91=\"a\",C91=\"f\",C91=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B91=\"B\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B91=\"B\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J91,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q91/60*L91,\nIF(OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Ex\"), S91*L91,\nIF(O91>0,(M91/O91),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N91/P91),0)\n)))","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\"), VLOOKUP(A91,Quantities[], Quantities!$X$2),\nIF(C91=\"f\", VLOOKUP(A91,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"), VLOOKUP(A91,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y91>0,\nIF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n(VLOOKUP(D91,Equipment[],Equipment!$M$2))*((Y91)^(VLOOKUP(D91,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),VLOOKUP(D91,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D92,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(AND(OR(C92=\"a\",C92=\"f\",C92=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B92=\"B\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B92=\"B\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J92,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q92/60*L92,\nIF(OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Ex\"), S92*L92,\nIF(O92>0,(M92/O92),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N92/P92),0)\n)))","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\"), VLOOKUP(A92,Quantities[], Quantities!$X$2),\nIF(C92=\"f\", VLOOKUP(A92,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"), VLOOKUP(A92,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y92>0,\nIF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n(VLOOKUP(D92,Equipment[],Equipment!$M$2))*((Y92)^(VLOOKUP(D92,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),VLOOKUP(D92,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D93,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(AND(OR(C93=\"a\",C93=\"f\",C93=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B93=\"B\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B93=\"B\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J93,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q93/60*L93,\nIF(OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Ex\"), S93*L93,\nIF(O93>0,(M93/O93),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N93/P93),0)\n)))","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\"), VLOOKUP(A93,Quantities[], Quantities!$X$2),\nIF(C93=\"f\", VLOOKUP(A93,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"), VLOOKUP(A93,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y93>0,\nIF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n(VLOOKUP(D93,Equipment[],Equipment!$M$2))*((Y93)^(VLOOKUP(D93,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),VLOOKUP(D93,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D94,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(AND(OR(C94=\"a\",C94=\"f\",C94=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B94=\"B\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B94=\"B\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J94,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q94/60*L94,\nIF(OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Ex\"), S94*L94,\nIF(O94>0,(M94/O94),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N94/P94),0)\n)))","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\"), VLOOKUP(A94,Quantities[], Quantities!$X$2),\nIF(C94=\"f\", VLOOKUP(A94,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"), VLOOKUP(A94,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y94>0,\nIF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n(VLOOKUP(D94,Equipment[],Equipment!$M$2))*((Y94)^(VLOOKUP(D94,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),VLOOKUP(D94,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(AND(OR(C95=\"a\",C95=\"f\",C95=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B95=\"B\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B95=\"B\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J95,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q95/60*L95,\nIF(OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Ex\"), S95*L95,\nIF(O95>0,(M95/O95),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N95/P95),0)\n)))","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\"), VLOOKUP(A95,Quantities[], Quantities!$X$2),\nIF(C95=\"f\", VLOOKUP(A95,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"), VLOOKUP(A95,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y95>0,\nIF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n(VLOOKUP(D95,Equipment[],Equipment!$M$2))*((Y95)^(VLOOKUP(D95,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),VLOOKUP(D95,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D96,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(AND(OR(C96=\"a\",C96=\"f\",C96=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B96=\"B\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B96=\"B\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J96,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q96/60*L96,\nIF(OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Ex\"), S96*L96,\nIF(O96>0,(M96/O96),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N96/P96),0)\n)))","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\"), VLOOKUP(A96,Quantities[], Quantities!$X$2),\nIF(C96=\"f\", VLOOKUP(A96,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"), VLOOKUP(A96,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y96>0,\nIF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n(VLOOKUP(D96,Equipment[],Equipment!$M$2))*((Y96)^(VLOOKUP(D96,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),VLOOKUP(D96,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D97,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(AND(OR(C97=\"a\",C97=\"f\",C97=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B97=\"B\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B97=\"B\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J97,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q97/60*L97,\nIF(OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Ex\"), S97*L97,\nIF(O97>0,(M97/O97),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N97/P97),0)\n)))","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\"), VLOOKUP(A97,Quantities[], Quantities!$X$2),\nIF(C97=\"f\", VLOOKUP(A97,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"), VLOOKUP(A97,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y97>0,\nIF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n(VLOOKUP(D97,Equipment[],Equipment!$M$2))*((Y97)^(VLOOKUP(D97,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),VLOOKUP(D97,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D98,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(AND(OR(C98=\"a\",C98=\"f\",C98=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B98=\"B\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B98=\"B\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J98,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q98/60*L98,\nIF(OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Ex\"), S98*L98,\nIF(O98>0,(M98/O98),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N98/P98),0)\n)))","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\"), VLOOKUP(A98,Quantities[], Quantities!$X$2),\nIF(C98=\"f\", VLOOKUP(A98,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"), VLOOKUP(A98,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y98>0,\nIF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n(VLOOKUP(D98,Equipment[],Equipment!$M$2))*((Y98)^(VLOOKUP(D98,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),VLOOKUP(D98,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D99,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(AND(OR(C99=\"a\",C99=\"f\",C99=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B99=\"B\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B99=\"B\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J99,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q99/60*L99,\nIF(OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Ex\"), S99*L99,\nIF(O99>0,(M99/O99),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N99/P99),0)\n)))","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\"), VLOOKUP(A99,Quantities[], Quantities!$X$2),\nIF(C99=\"f\", VLOOKUP(A99,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"), VLOOKUP(A99,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y99>0,\nIF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n(VLOOKUP(D99,Equipment[],Equipment!$M$2))*((Y99)^(VLOOKUP(D99,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),VLOOKUP(D99,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(AND(OR(C100=\"a\",C100=\"f\",C100=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B100=\"B\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B100=\"B\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J100,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q100/60*L100,\nIF(OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Ex\"), S100*L100,\nIF(O100>0,(M100/O100),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N100/P100),0)\n)))","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\"), VLOOKUP(A100,Quantities[], Quantities!$X$2),\nIF(C100=\"f\", VLOOKUP(A100,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"), VLOOKUP(A100,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y100>0,\nIF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n(VLOOKUP(D100,Equipment[],Equipment!$M$2))*((Y100)^(VLOOKUP(D100,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),VLOOKUP(D100,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(AND(OR(C101=\"a\",C101=\"f\",C101=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B101=\"B\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B101=\"B\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J101,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q101/60*L101,\nIF(OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Ex\"), S101*L101,\nIF(O101>0,(M101/O101),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N101/P101),0)\n)))","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\"), VLOOKUP(A101,Quantities[], Quantities!$X$2),\nIF(C101=\"f\", VLOOKUP(A101,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"), VLOOKUP(A101,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y101>0,\nIF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n(VLOOKUP(D101,Equipment[],Equipment!$M$2))*((Y101)^(VLOOKUP(D101,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),VLOOKUP(D101,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(AND(OR(C102=\"a\",C102=\"f\",C102=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B102=\"B\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B102=\"B\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J102,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q102/60*L102,\nIF(OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Ex\"), S102*L102,\nIF(O102>0,(M102/O102),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N102/P102),0)\n)))","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\"), VLOOKUP(A102,Quantities[], Quantities!$X$2),\nIF(C102=\"f\", VLOOKUP(A102,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"), VLOOKUP(A102,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y102>0,\nIF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n(VLOOKUP(D102,Equipment[],Equipment!$M$2))*((Y102)^(VLOOKUP(D102,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),VLOOKUP(D102,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(AND(OR(C103=\"a\",C103=\"f\",C103=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B103=\"B\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B103=\"B\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J103,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q103/60*L103,\nIF(OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Ex\"), S103*L103,\nIF(O103>0,(M103/O103),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N103/P103),0)\n)))","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\"), VLOOKUP(A103,Quantities[], Quantities!$X$2),\nIF(C103=\"f\", VLOOKUP(A103,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"), VLOOKUP(A103,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y103>0,\nIF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n(VLOOKUP(D103,Equipment[],Equipment!$M$2))*((Y103)^(VLOOKUP(D103,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),VLOOKUP(D103,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(AND(OR(C104=\"a\",C104=\"f\",C104=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B104=\"B\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B104=\"B\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J104,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q104/60*L104,\nIF(OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Ex\"), S104*L104,\nIF(O104>0,(M104/O104),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N104/P104),0)\n)))","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\"), VLOOKUP(A104,Quantities[], Quantities!$X$2),\nIF(C104=\"f\", VLOOKUP(A104,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"), VLOOKUP(A104,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y104>0,\nIF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n(VLOOKUP(D104,Equipment[],Equipment!$M$2))*((Y104)^(VLOOKUP(D104,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),VLOOKUP(D104,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(AND(OR(C105=\"a\",C105=\"f\",C105=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B105=\"B\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B105=\"B\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J105,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q105/60*L105,\nIF(OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Ex\"), S105*L105,\nIF(O105>0,(M105/O105),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N105/P105),0)\n)))","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\"), VLOOKUP(A105,Quantities[], Quantities!$X$2),\nIF(C105=\"f\", VLOOKUP(A105,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"), VLOOKUP(A105,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y105>0,\nIF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n(VLOOKUP(D105,Equipment[],Equipment!$M$2))*((Y105)^(VLOOKUP(D105,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),VLOOKUP(D105,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(AND(OR(C106=\"a\",C106=\"f\",C106=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B106=\"B\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B106=\"B\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J106,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q106/60*L106,\nIF(OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Ex\"), S106*L106,\nIF(O106>0,(M106/O106),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N106/P106),0)\n)))","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\"), VLOOKUP(A106,Quantities[], Quantities!$X$2),\nIF(C106=\"f\", VLOOKUP(A106,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"), VLOOKUP(A106,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y106>0,\nIF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n(VLOOKUP(D106,Equipment[],Equipment!$M$2))*((Y106)^(VLOOKUP(D106,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),VLOOKUP(D106,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(AND(OR(C107=\"a\",C107=\"f\",C107=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B107=\"B\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B107=\"B\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J107,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q107/60*L107,\nIF(OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Ex\"), S107*L107,\nIF(O107>0,(M107/O107),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N107/P107),0)\n)))","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\"), VLOOKUP(A107,Quantities[], Quantities!$X$2),\nIF(C107=\"f\", VLOOKUP(A107,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"), VLOOKUP(A107,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y107>0,\nIF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n(VLOOKUP(D107,Equipment[],Equipment!$M$2))*((Y107)^(VLOOKUP(D107,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),VLOOKUP(D107,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D108,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(AND(OR(C108=\"a\",C108=\"f\",C108=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B108=\"B\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B108=\"B\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J108,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q108/60*L108,\nIF(OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Ex\"), S108*L108,\nIF(O108>0,(M108/O108),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N108/P108),0)\n)))","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\"), VLOOKUP(A108,Quantities[], Quantities!$X$2),\nIF(C108=\"f\", VLOOKUP(A108,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"), VLOOKUP(A108,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y108>0,\nIF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n(VLOOKUP(D108,Equipment[],Equipment!$M$2))*((Y108)^(VLOOKUP(D108,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),VLOOKUP(D108,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D109,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(AND(OR(C109=\"a\",C109=\"f\",C109=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B109=\"B\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B109=\"B\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J109,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q109/60*L109,\nIF(OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Ex\"), S109*L109,\nIF(O109>0,(M109/O109),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N109/P109),0)\n)))","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\"), VLOOKUP(A109,Quantities[], Quantities!$X$2),\nIF(C109=\"f\", VLOOKUP(A109,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"), VLOOKUP(A109,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y109>0,\nIF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n(VLOOKUP(D109,Equipment[],Equipment!$M$2))*((Y109)^(VLOOKUP(D109,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),VLOOKUP(D109,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D110,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(AND(OR(C110=\"a\",C110=\"f\",C110=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B110=\"B\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B110=\"B\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J110,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q110/60*L110,\nIF(OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Ex\"), S110*L110,\nIF(O110>0,(M110/O110),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N110/P110),0)\n)))","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\"), VLOOKUP(A110,Quantities[], Quantities!$X$2),\nIF(C110=\"f\", VLOOKUP(A110,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"), VLOOKUP(A110,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y110>0,\nIF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n(VLOOKUP(D110,Equipment[],Equipment!$M$2))*((Y110)^(VLOOKUP(D110,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),VLOOKUP(D110,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D111,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(AND(OR(C111=\"a\",C111=\"f\",C111=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B111=\"B\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B111=\"B\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J111,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q111/60*L111,\nIF(OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Ex\"), S111*L111,\nIF(O111>0,(M111/O111),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N111/P111),0)\n)))","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\"), VLOOKUP(A111,Quantities[], Quantities!$X$2),\nIF(C111=\"f\", VLOOKUP(A111,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"), VLOOKUP(A111,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y111>0,\nIF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n(VLOOKUP(D111,Equipment[],Equipment!$M$2))*((Y111)^(VLOOKUP(D111,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),VLOOKUP(D111,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D112,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(AND(OR(C112=\"a\",C112=\"f\",C112=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B112=\"B\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B112=\"B\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J112,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q112/60*L112,\nIF(OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Ex\"), S112*L112,\nIF(O112>0,(M112/O112),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N112/P112),0)\n)))","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\"), VLOOKUP(A112,Quantities[], Quantities!$X$2),\nIF(C112=\"f\", VLOOKUP(A112,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"), VLOOKUP(A112,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y112>0,\nIF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n(VLOOKUP(D112,Equipment[],Equipment!$M$2))*((Y112)^(VLOOKUP(D112,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),VLOOKUP(D112,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D113,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(AND(OR(C113=\"a\",C113=\"f\",C113=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B113=\"B\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B113=\"B\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J113,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q113/60*L113,\nIF(OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Ex\"), S113*L113,\nIF(O113>0,(M113/O113),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N113/P113),0)\n)))","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\"), VLOOKUP(A113,Quantities[], Quantities!$X$2),\nIF(C113=\"f\", VLOOKUP(A113,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"), VLOOKUP(A113,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y113>0,\nIF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n(VLOOKUP(D113,Equipment[],Equipment!$M$2))*((Y113)^(VLOOKUP(D113,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),VLOOKUP(D113,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D114,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(AND(OR(C114=\"a\",C114=\"f\",C114=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B114=\"B\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B114=\"B\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J114,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q114/60*L114,\nIF(OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Ex\"), S114*L114,\nIF(O114>0,(M114/O114),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N114/P114),0)\n)))","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\"), VLOOKUP(A114,Quantities[], Quantities!$X$2),\nIF(C114=\"f\", VLOOKUP(A114,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"), VLOOKUP(A114,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y114>0,\nIF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n(VLOOKUP(D114,Equipment[],Equipment!$M$2))*((Y114)^(VLOOKUP(D114,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),VLOOKUP(D114,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D115,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(AND(OR(C115=\"a\",C115=\"f\",C115=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B115=\"B\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B115=\"B\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J115,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q115/60*L115,\nIF(OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Ex\"), S115*L115,\nIF(O115>0,(M115/O115),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N115/P115),0)\n)))","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\"), VLOOKUP(A115,Quantities[], Quantities!$X$2),\nIF(C115=\"f\", VLOOKUP(A115,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"), VLOOKUP(A115,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y115>0,\nIF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n(VLOOKUP(D115,Equipment[],Equipment!$M$2))*((Y115)^(VLOOKUP(D115,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),VLOOKUP(D115,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D116,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(AND(OR(C116=\"a\",C116=\"f\",C116=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B116=\"B\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B116=\"B\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J116,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q116/60*L116,\nIF(OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Ex\"), S116*L116,\nIF(O116>0,(M116/O116),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N116/P116),0)\n)))","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\"), VLOOKUP(A116,Quantities[], Quantities!$X$2),\nIF(C116=\"f\", VLOOKUP(A116,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"), VLOOKUP(A116,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y116>0,\nIF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n(VLOOKUP(D116,Equipment[],Equipment!$M$2))*((Y116)^(VLOOKUP(D116,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),VLOOKUP(D116,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D117,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(AND(OR(C117=\"a\",C117=\"f\",C117=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B117=\"B\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B117=\"B\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J117,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q117/60*L117,\nIF(OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Ex\"), S117*L117,\nIF(O117>0,(M117/O117),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N117/P117),0)\n)))","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\"), VLOOKUP(A117,Quantities[], Quantities!$X$2),\nIF(C117=\"f\", VLOOKUP(A117,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"), VLOOKUP(A117,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y117>0,\nIF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n(VLOOKUP(D117,Equipment[],Equipment!$M$2))*((Y117)^(VLOOKUP(D117,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),VLOOKUP(D117,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D118,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(AND(OR(C118=\"a\",C118=\"f\",C118=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B118=\"B\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B118=\"B\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J118,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q118/60*L118,\nIF(OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Ex\"), S118*L118,\nIF(O118>0,(M118/O118),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N118/P118),0)\n)))","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\"), VLOOKUP(A118,Quantities[], Quantities!$X$2),\nIF(C118=\"f\", VLOOKUP(A118,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"), VLOOKUP(A118,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y118>0,\nIF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n(VLOOKUP(D118,Equipment[],Equipment!$M$2))*((Y118)^(VLOOKUP(D118,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),VLOOKUP(D118,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D119,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(AND(OR(C119=\"a\",C119=\"f\",C119=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B119=\"B\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B119=\"B\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J119,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q119/60*L119,\nIF(OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Ex\"), S119*L119,\nIF(O119>0,(M119/O119),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N119/P119),0)\n)))","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\"), VLOOKUP(A119,Quantities[], Quantities!$X$2),\nIF(C119=\"f\", VLOOKUP(A119,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"), VLOOKUP(A119,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y119>0,\nIF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n(VLOOKUP(D119,Equipment[],Equipment!$M$2))*((Y119)^(VLOOKUP(D119,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),VLOOKUP(D119,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D120,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(AND(OR(C120=\"a\",C120=\"f\",C120=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B120=\"B\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B120=\"B\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J120,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q120/60*L120,\nIF(OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Ex\"), S120*L120,\nIF(O120>0,(M120/O120),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N120/P120),0)\n)))","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\"), VLOOKUP(A120,Quantities[], Quantities!$X$2),\nIF(C120=\"f\", VLOOKUP(A120,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"), VLOOKUP(A120,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y120>0,\nIF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n(VLOOKUP(D120,Equipment[],Equipment!$M$2))*((Y120)^(VLOOKUP(D120,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),VLOOKUP(D120,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D121,2)=\"Dz\",'4   Earthwork'!$M$15:$M$201,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",'4   Earthwork'!$I$15:$I$202,0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(AND(OR(C121=\"a\",C121=\"f\",C121=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'12 Scrapers'!$E$15:$AD$135,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'12 Scrapers'!$E$15:$AD$134,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B121=\"B\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'11   Loader Shovel'!$E$15:$Q$135,'11   Loader Shovel'!$O$13-4),\nIF(AND(B121=\"B\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'9  Excavator'!$E$15:$Q$176,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J121,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q121/60*L121,\nIF(OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Ex\"), S121*L121,\nIF(O121>0,(M121/O121),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N121/P121),0)\n)))","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\"), VLOOKUP(A121,Quantities[], Quantities!$X$2),\nIF(C121=\"f\", VLOOKUP(A121,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$142+1,0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"), VLOOKUP(A121,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n'3   Material'!$I$15:$I$142),0)","v":0},{"$f":"IF(Y121>0,\nIF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n(VLOOKUP(D121,Equipment[],Equipment!$M$2))*((Y121)^(VLOOKUP(D121,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),VLOOKUP(D121,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$142,0)","v":0}]

{"sheet":"6   Water Truck","index":9,"n_rows":129,"n_cols":10,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity and Hours Required for Water Truck Use",null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck for compaction (water truck hours tied to 1/3 of grading time for fill material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,"Compaction volume assumed to 1/3 of fill material"]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","12   Scrapers"]
[null,null,null,null,null,"Equipment for hrs","Sc2"]
[]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Operational Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(AND(B15=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G10,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A15), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A15)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B16=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G11,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A16), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A16)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B17=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G12,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A17), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A17)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B18=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G13,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A18), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A18)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B19=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G14,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A19), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A19)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B20=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G15,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A20), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A20)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B21=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G16,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A21), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A21)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B22=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G17,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A22), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A22)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B23=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G18,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A23), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A23)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B24=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G19,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A24), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A24)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B25=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G20,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A25), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A25)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B26=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G21,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A26), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A26)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B27=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G22,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A27), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A27)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B28=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G23,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A28), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A28)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B29=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G24,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A29), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A29)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B30=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G25,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A30), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A30)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B31=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G26,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A31), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A31)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B32=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G27,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A32), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A32)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B33=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G28,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A33), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A33)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(AND(B34=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G29,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A34), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A34)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B35=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G30,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A35), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A35)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B36=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G31,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A36), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A36)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B37=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G32,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A37), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A37)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B38=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G33,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A38), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A38)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B39=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G34,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A39), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A39)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B40=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G35,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A40), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A40)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B41=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G36,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A41), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A41)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B42=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G37,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A42), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A42)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(AND(B43=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G38,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A43), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A43)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(AND(B44=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G39,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A44), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A44)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(AND(B45=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G40,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A45), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A45)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(AND(B46=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G41,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A46), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A46)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(AND(B47=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G42,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A47), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A47)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(AND(B48=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G43,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A48), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A48)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(AND(B49=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G44,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A49), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A49)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(AND(B50=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G45,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A50), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A50)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(AND(B51=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G46,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A51), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A51)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(AND(B52=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G47,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A52), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A52)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(AND(B53=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G48,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A53), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A53)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(AND(B54=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G49,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A54), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A54)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(AND(B55=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G50,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A55), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A55)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(AND(B56=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G51,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A56), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A56)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(AND(B57=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G52,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A57), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A57)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(AND(B58=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G53,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A58), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A58)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B59=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G54,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A59), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A59)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B60=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G55,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A60), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A60)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B61=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G56,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A61), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A61)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B62=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G57,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A62), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A62)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B63=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G58,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A63), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A63)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B64=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G59,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A64), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A64)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B65=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G60,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A65), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A65)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B66=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G61,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A66), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A66)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B67=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G62,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A67), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A67)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B68=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G63,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A68), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A68)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B69=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G64,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A69), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A69)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B70=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G65,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A70), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A70)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B71=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G66,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A71), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A71)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B72=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G67,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A72), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A72)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B73=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G68,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A73), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A73)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B74=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G69,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A74), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A74)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B75=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G70,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A75), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A75)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B76=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G71,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A76), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A76)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B77=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G72,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A77), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A77)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B78=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G73,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A78), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A78)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B79=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G74,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A79), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A79)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B80=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G75,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A80), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A80)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B81=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G76,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A81), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A81)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B82=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G77,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A82), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A82)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B83=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G78,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A83), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A83)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B84=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G79,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A84), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A84)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B85=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G80,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A85), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A85)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B86=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G81,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A86), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A86)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B87=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G82,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A87), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A87)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B88=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G83,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A88), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A88)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B89=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G84,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A89), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A89)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B90=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G85,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A90), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A90)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B91=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G86,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A91), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A91)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B92=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G87,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A92), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A92)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B93=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G88,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A93), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A93)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B94=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G89,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A94), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A94)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B95=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G90,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A95), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A95)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B96=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G91,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A96), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A96)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B97=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G92,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A97), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A97)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B98=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G93,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A98), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A98)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B99=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G94,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A99), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A99)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B100=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G95,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A100), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A100)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B101=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G96,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A101), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A101)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B102=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G97,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A102), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A102)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B103=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G98,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A103), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A103)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B104=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G99,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A104), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A104)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B105=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G100,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A105), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A105)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B106=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G101,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A106), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A106)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B107=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G102,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A107), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A107)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B108=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G103,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A108), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A108)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B109=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G104,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A109), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A109)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B110=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G105,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A110), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A110)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B111=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G106,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A111), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A111)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B112=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G107,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A112), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A112)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B113=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G108,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A113), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A113)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B114=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G109,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A114), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A114)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B115=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G110,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A115), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A115)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B116=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G111,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A116), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A116)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B117=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G112,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A117), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A117)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(AND(B118=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G113,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A118), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A118)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B119=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G114,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A119), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A119)))/3","v":26.559890109890109}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B120=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G115,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A120), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A120)))/3","v":496.54615384615386}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B121=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G116,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A121), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A121)))/3","v":6.9642857142857144}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B122=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G117,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A122), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A122)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B123=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G118,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A123), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A123)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B124=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G119,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A124), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A124)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B125=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G120,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A125), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A125)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B126=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G121,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A126), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A126)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B127=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G122,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A127), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A127)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B128=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G123,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A128), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A128)))/3","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(AND(B129=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G124,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$133,'5   Dozer'!$D$15:$D$133,$G$11,'5   Dozer'!$A$15:$A$133,A129), SUMIFS('12 Scrapers'!$AB$15:$AB$133,'12 Scrapers'!$D$15:$D$133,$G$11,'12 Scrapers'!$A$15:$A$133,A129)))/3","v":{"$error":"#VALUE!"}}]

{"sheet":"7   Road Maint","index":10,"n_rows":136,"n_cols":10,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity and Hours Required for Dust Suppression and Road Maintenance",null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck and 14M motor grader for dust suppression and site maintenance (water truck hours and 14M hours tied to loading time for cover material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","11   Loader Shovel"]
[null,null,null,null,null,"Equipment for hrs","Sh1"]
[null,null,null,null,null,"Equipment for hrs","Ld1"]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Operational Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A15)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A15),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A16)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A16),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A17)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A17),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A18)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A18),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A19)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A19),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A20)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A20),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A21)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A21),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A22)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A22),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A23)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A23),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A24)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A24),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A25)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A25),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A26)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A26),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A27)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A27),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A28)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A28),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A29)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A29),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A30)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A30),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A31)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A31),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A32)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A32),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A33)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A33),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A34)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A34),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A35)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A35),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A36)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A36),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A37)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A37),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A38)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A38),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A39)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A39),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A40)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A40),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A41)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A41),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A42)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A42),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A43)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A43),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A44)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A44),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A45)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A45),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A46)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A46),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A47)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A47),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A48)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A48),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A49)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A49),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A50)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A50),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A51)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A51),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A52)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A52),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A53)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A53),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A54)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A54),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A55)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A55),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A56)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A56),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A57)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A57),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A58)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A58),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A59)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A59),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A60)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A61)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A61),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A62)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A62),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A63)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A63),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A64)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A64),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A65)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A65),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A66)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A66),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A67)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A67),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A68)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A68),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A69)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A69),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A70)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A70),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A71)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A71),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A72)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A72),0)","v":0.84963996426805621}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A73)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A73),0)","v":0.17175936097894198}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A74)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A74),0)","v":1.9817309316750056}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A75)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A75),0)","v":0.21979902280774638}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A76)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A76),0)","v":0.18353580913047524}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A77)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A77),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A78)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A78),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A79)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A79),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A80)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A80),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A81)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A81),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A82)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A82),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A83)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A83),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A84)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A84),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A85)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A85),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A86)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A86),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A87)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A87),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A88)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A88),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A89)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A89),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A90)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A90),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A91)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A91),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A92)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A92),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A93)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A93),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A94)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A94),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A95)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A95),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A96)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A96),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A97)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A97),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A98)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A98),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A99)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A99),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A100)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A100),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A101)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A101),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A102)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A102),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A103)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A103),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A104)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A104),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A105)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A105),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A106)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A106),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A107)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A107),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A108)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A108),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A109)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A109),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A110)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A110),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A111)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A111),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A112)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A112),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A113)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A113),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A114)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A114),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A115)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A115),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A116)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A116),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A117)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A117),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A118)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A118),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A119)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A119),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A120)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A120),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A121)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A121),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D122,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A122)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A122),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D123,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A123)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A123),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D124,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A124)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A124),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D125,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A125)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A125),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D126,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A126)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A126),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D127,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A127)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A127),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D128,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A128)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A128),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D129,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A129)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A129),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D130,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A130)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A130),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D131,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A131)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A131),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D132,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A132)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A132),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D133,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A133)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A133),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D134,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A134)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A134),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D135,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A135)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A135),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D136,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$11,'11   Loader Shovel'!$A$15:$A$135,A136)+SUMIFS('11   Loader Shovel'!$O$15:$O$135,'11   Loader Shovel'!$D$15:$D$135,$G$12,'11   Loader Shovel'!$A$15:$A$135,A136),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"8   Ripper","index":11,"n_rows":129,"n_cols":22,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #8"]
[null,null,null,null,null,"Productivity and Hours Required for Ripper---Equipped Dozer Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses area to calculate task time"]
[null,null,null,null,null,"88 ft/min = 1 mph"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac)","Productivity (ac/hr)","Task Time (hrs)","Ripping Length (ft)","Ripper Penetration (in)","Pocket Spacing (in)","Distance b/n Passes (in)","Number of Shank Pockets","Turn Time (min/pass)","Work Hour (min/hr)","Speed (mph)","1000 Ft Passes/Acre","Ripped Width Plus Distance b/n Passes (ft)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",S15/(((M15/(5280*T15/60))+R15)*U15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(A15,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",43560/(M15*V15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",Q15*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O15)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",S16/(((M16/(5280*T16/60))+R16)*U16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(A16,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",43560/(M16*V16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",Q16*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O16)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(A17,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Rp\",Q17*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O17)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",S18/(((M18/(5280*T18/60))+R18)*U18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",J18/K18,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(A18,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",43560/(M18*V18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",Q18*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O18)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(A19,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Rp\",Q19*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O19)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0.62805325987144167},2.9156536005851077,0.21540736517719566,{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(A20,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D20,2)=\"Rp\",Q20*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O20)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":8.6834481175390259},2.9156536005851077,2.9782166563944523,{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(A21,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D21,2)=\"Rp\",Q21*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O21)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},2.9156536005851077,0,{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(A22,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D22,2)=\"Rp\",Q22*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O22)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":23.058999081726355},2.9156536005851077,7.9086895223420646,{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(A23,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D23,2)=\"Rp\",Q23*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O23)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":15.123370064279156},2.9156536005851077,5.1869570724191059,{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(A24,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D24,2)=\"Rp\",Q24*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O24)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":7.0536042240587697},2.9156536005851077,2.419218875192604,{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(A25,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D25,2)=\"Rp\",Q25*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O25)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":13.691483011937557},2.9156536005851077,4.6958537904468409,{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(A26,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D26,2)=\"Rp\",Q26*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O26)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":30.142332415059688},2.9156536005851077,10.338104776579351,{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(A27,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D27,2)=\"Rp\",Q27*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O27)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":40.668044077134986},2.9156536005851077,13.948174114021571,{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(A28,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D28,2)=\"Rp\",Q28*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O28)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":10},2.9156536005851077,3.4297627118644063,{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(A29,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D29,2)=\"Rp\",Q29*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O29)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(A30,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Rp\",Q30*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O30)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(A31,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Rp\",Q31*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O31)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(A32,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Rp\",Q32*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O32)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(A33,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Rp\",Q33*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O33)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(A34,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Rp\",Q34*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O34)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":9.9550045913682279},2.9156536005851077,3.414330354391371,{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(A35,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D35,2)=\"Rp\",Q35*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O35)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":8.4348255280073463},2.9156536005851077,2.8929450077041601,{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(A36,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D36,2)=\"Rp\",Q36*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O36)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":1.044536271808999},2.9156536005851077,0.35825115562403692,{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(A37,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D37,2)=\"Rp\",Q37*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O37)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(A38,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Rp\",Q38*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O38)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(A39,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Rp\",Q39*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O39)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(A40,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Rp\",Q40*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O40)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(A41,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Rp\",Q41*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O41)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(A42,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Rp\",Q42*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O42)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(A43,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Rp\",Q43*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O43)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(A44,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Rp\",Q44*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O44)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(A45,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Rp\",Q45*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O45)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(A46,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Rp\",Q46*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O46)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(A47,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Rp\",Q47*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O47)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(A48,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Rp\",Q48*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O48)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(A49,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Rp\",Q49*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O49)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(A50,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Rp\",Q50*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O50)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(A51,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Rp\",Q51*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O51)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(A52,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Rp\",Q52*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O52)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(A53,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Rp\",Q53*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O53)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(A54,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Rp\",Q54*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O54)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(A55,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Rp\",Q55*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O55)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(A56,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Rp\",Q56*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O56)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(A57,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Rp\",Q57*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O57)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(A58,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Rp\",Q58*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O58)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(A59,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Rp\",Q59*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O59)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(A60,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Rp\",Q60*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O60)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(A61,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Rp\",Q61*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O61)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(A62,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Rp\",Q62*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O62)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(A63,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Rp\",Q63*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O63)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(A64,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Rp\",Q64*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O64)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(A65,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Rp\",Q65*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O65)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(A66,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Rp\",Q66*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O66)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(A67,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Rp\",Q67*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O67)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(A68,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Rp\",Q68*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O68)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(A69,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Rp\",Q69*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O69)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(A70,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Rp\",Q70*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O70)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(A71,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Rp\",Q71*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O71)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(A72,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Rp\",Q72*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O72)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(A73,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Rp\",Q73*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O73)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(A74,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Rp\",Q74*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O74)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(A75,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Rp\",Q75*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O75)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(A76,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Rp\",Q76*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O76)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(A77,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Rp\",Q77*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O77)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(A78,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Rp\",Q78*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O78)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(A79,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Rp\",Q79*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O79)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(A80,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Rp\",Q80*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O80)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(A81,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Rp\",Q81*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O81)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",S82/(((M82/(5280*T82/60))+R82)*U82),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",J82/K82,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(A82,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",43560/(M82*V82),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",Q82*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O82)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(A83,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Rp\",Q83*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O83)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(A84,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Rp\",Q84*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O84)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(A85,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Rp\",Q85*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O85)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(A86,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Rp\",Q86*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O86)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(A87,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Rp\",Q87*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O87)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(A88,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Rp\",Q88*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O88)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(A89,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Rp\",Q89*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O89)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(A90,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Rp\",Q90*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O90)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(A91,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Rp\",Q91*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O91)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(A92,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Rp\",Q92*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O92)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(A93,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Rp\",Q93*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O93)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(A94,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Rp\",Q94*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O94)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(A95,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Rp\",Q95*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O95)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(A96,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Rp\",Q96*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O96)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(A97,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Rp\",Q97*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O97)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(A98,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Rp\",Q98*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O98)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(A99,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Rp\",Q99*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O99)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(A100,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Rp\",Q100*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O100)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(A101,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Rp\",Q101*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O101)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(A102,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Rp\",Q102*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O102)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(A103,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Rp\",Q103*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O103)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(A104,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Rp\",Q104*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O104)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(A105,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Rp\",Q105*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O105)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(A106,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Rp\",Q106*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O106)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(A107,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Rp\",Q107*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O107)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(A108,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Rp\",Q108*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O108)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(A109,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Rp\",Q109*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O109)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(A110,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Rp\",Q110*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O110)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(A111,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Rp\",Q111*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O111)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(A112,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Rp\",Q112*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O112)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(A113,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Rp\",Q113*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O113)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(A114,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Rp\",Q114*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O114)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(A115,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Rp\",Q115*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O115)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(A116,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Rp\",Q116*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O116)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(A117,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Rp\",Q117*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O117)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(A118,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Rp\",Q118*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O118)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(A119,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Rp\",Q119*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O119)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(A120,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Rp\",Q120*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O120)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(A121,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Rp\",Q121*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O121)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(A122,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Rp\",Q122*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O122)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(A123,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Rp\",Q123*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O123)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(A124,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Rp\",Q124*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O124)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(A125,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Rp\",Q125*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O125)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(A126,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Rp\",Q126*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O126)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(A127,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Rp\",Q127*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O127)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(A128,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Rp\",Q128*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O128)/12,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",'4   Earthwork'!$I$15:$I$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(A129,Quantities[],Quantities!$AA$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AV$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AY$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AW$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AX$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Rp\",Q129*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O129)/12,0)","v":{"$error":"#VALUE!"}}]

{"sheet":"9  Excavator","index":12,"n_rows":139,"n_cols":17,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No Excavators used in Little Rock RCE.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity and Hours Required for Hydraulic Excavator",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2022-06-28"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses area to calculate time for perforating liners"]
[null,null,null,null,"3' sheepsfoot roller"]
[null,null,null,null,"Can be used for excavating and loading, or sheepsfoot compaction using a roller"]
[null,null,null,null,"May filter on equipment (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[1,2,3,4,5,6,7,8,9,10,null,11,null,12,13,null,14]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac) or Volume (lcy)","Unit (ac or lcy)","Sheepsfoot Roller Width (ft) or Bucket Capacity (cy)","Unit (ft or cy)","Maximum Reach at Ground Level (ft)","Cycle Time (min)","Work Hour (min/hr)","Task Time (hr)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",'4   Earthwork'!M15,\n '4   Earthwork'!I15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",VLOOKUP(D15,Equipment[],Equipment!$BD$2)*VLOOKUP(D15,Equipment[],Equipment!$BB$2),\nVLOOKUP(D15,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BG$2)+VLOOKUP(D15,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",\nO15*(J15/L15/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO15*(J15*43560)/(L15*N15)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",'4   Earthwork'!M16,\n '4   Earthwork'!I16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",VLOOKUP(D16,Equipment[],Equipment!$BD$2)*VLOOKUP(D16,Equipment[],Equipment!$BB$2),\nVLOOKUP(D16,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BG$2)+VLOOKUP(D16,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",\nO16*(J16/L16/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO16*(J16*43560)/(L16*N16)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",'4   Earthwork'!M17,\n '4   Earthwork'!I17),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",VLOOKUP(D17,Equipment[],Equipment!$BD$2)*VLOOKUP(D17,Equipment[],Equipment!$BB$2),\nVLOOKUP(D17,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BG$2)+VLOOKUP(D17,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",\nO17*(J17/L17/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO17*(J17*43560)/(L17*N17)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",'4   Earthwork'!M18,\n '4   Earthwork'!I18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",VLOOKUP(D18,Equipment[],Equipment!$BD$2)*VLOOKUP(D18,Equipment[],Equipment!$BB$2),\nVLOOKUP(D18,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BG$2)+VLOOKUP(D18,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",\nO18*(J18/L18/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO18*(J18*43560)/(L18*N18)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",'4   Earthwork'!M19,\n '4   Earthwork'!I19),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",VLOOKUP(D19,Equipment[],Equipment!$BD$2)*VLOOKUP(D19,Equipment[],Equipment!$BB$2),\nVLOOKUP(D19,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BG$2)+VLOOKUP(D19,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",\nO19*(J19/L19/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO19*(J19*43560)/(L19*N19)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",'4   Earthwork'!M20,\n '4   Earthwork'!I20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",VLOOKUP(D20,Equipment[],Equipment!$BD$2)*VLOOKUP(D20,Equipment[],Equipment!$BB$2),\nVLOOKUP(D20,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BG$2)+VLOOKUP(D20,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",\nO20*(J20/L20/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO20*(J20*43560)/(L20*N20)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",'4   Earthwork'!M21,\n '4   Earthwork'!I21),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",VLOOKUP(D21,Equipment[],Equipment!$BD$2)*VLOOKUP(D21,Equipment[],Equipment!$BB$2),\nVLOOKUP(D21,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BG$2)+VLOOKUP(D21,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",\nO21*(J21/L21/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO21*(J21*43560)/(L21*N21)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",'4   Earthwork'!M22,\n '4   Earthwork'!I22),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",VLOOKUP(D22,Equipment[],Equipment!$BD$2)*VLOOKUP(D22,Equipment[],Equipment!$BB$2),\nVLOOKUP(D22,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BG$2)+VLOOKUP(D22,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",\nO22*(J22/L22/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO22*(J22*43560)/(L22*N22)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",'4   Earthwork'!M23,\n '4   Earthwork'!I23),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",VLOOKUP(D23,Equipment[],Equipment!$BD$2)*VLOOKUP(D23,Equipment[],Equipment!$BB$2),\nVLOOKUP(D23,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BG$2)+VLOOKUP(D23,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",\nO23*(J23/L23/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO23*(J23*43560)/(L23*N23)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",'4   Earthwork'!M24,\n '4   Earthwork'!I24),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",VLOOKUP(D24,Equipment[],Equipment!$BD$2)*VLOOKUP(D24,Equipment[],Equipment!$BB$2),\nVLOOKUP(D24,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BG$2)+VLOOKUP(D24,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",\nO24*(J24/L24/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO24*(J24*43560)/(L24*N24)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",'4   Earthwork'!M25,\n '4   Earthwork'!I25),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",VLOOKUP(D25,Equipment[],Equipment!$BD$2)*VLOOKUP(D25,Equipment[],Equipment!$BB$2),\nVLOOKUP(D25,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BG$2)+VLOOKUP(D25,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",\nO25*(J25/L25/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO25*(J25*43560)/(L25*N25)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",'4   Earthwork'!M26,\n '4   Earthwork'!I26),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",VLOOKUP(D26,Equipment[],Equipment!$BD$2)*VLOOKUP(D26,Equipment[],Equipment!$BB$2),\nVLOOKUP(D26,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BG$2)+VLOOKUP(D26,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",\nO26*(J26/L26/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO26*(J26*43560)/(L26*N26)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",'4   Earthwork'!M27,\n '4   Earthwork'!I27),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",VLOOKUP(D27,Equipment[],Equipment!$BD$2)*VLOOKUP(D27,Equipment[],Equipment!$BB$2),\nVLOOKUP(D27,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BG$2)+VLOOKUP(D27,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",\nO27*(J27/L27/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO27*(J27*43560)/(L27*N27)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",'4   Earthwork'!M28,\n '4   Earthwork'!I28),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",VLOOKUP(D28,Equipment[],Equipment!$BD$2)*VLOOKUP(D28,Equipment[],Equipment!$BB$2),\nVLOOKUP(D28,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BG$2)+VLOOKUP(D28,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",\nO28*(J28/L28/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO28*(J28*43560)/(L28*N28)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",'4   Earthwork'!M29,\n '4   Earthwork'!I29),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",VLOOKUP(D29,Equipment[],Equipment!$BD$2)*VLOOKUP(D29,Equipment[],Equipment!$BB$2),\nVLOOKUP(D29,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BG$2)+VLOOKUP(D29,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",\nO29*(J29/L29/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO29*(J29*43560)/(L29*N29)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",'4   Earthwork'!M30,\n '4   Earthwork'!I30),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",VLOOKUP(D30,Equipment[],Equipment!$BD$2)*VLOOKUP(D30,Equipment[],Equipment!$BB$2),\nVLOOKUP(D30,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BG$2)+VLOOKUP(D30,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",\nO30*(J30/L30/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO30*(J30*43560)/(L30*N30)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",'4   Earthwork'!M31,\n '4   Earthwork'!I31),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",VLOOKUP(D31,Equipment[],Equipment!$BD$2)*VLOOKUP(D31,Equipment[],Equipment!$BB$2),\nVLOOKUP(D31,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BG$2)+VLOOKUP(D31,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",\nO31*(J31/L31/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO31*(J31*43560)/(L31*N31)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",'4   Earthwork'!M32,\n '4   Earthwork'!I32),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",VLOOKUP(D32,Equipment[],Equipment!$BD$2)*VLOOKUP(D32,Equipment[],Equipment!$BB$2),\nVLOOKUP(D32,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BG$2)+VLOOKUP(D32,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",\nO32*(J32/L32/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO32*(J32*43560)/(L32*N32)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",'4   Earthwork'!M33,\n '4   Earthwork'!I33),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",VLOOKUP(D33,Equipment[],Equipment!$BD$2)*VLOOKUP(D33,Equipment[],Equipment!$BB$2),\nVLOOKUP(D33,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BG$2)+VLOOKUP(D33,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",\nO33*(J33/L33/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO33*(J33*43560)/(L33*N33)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",'4   Earthwork'!M34,\n '4   Earthwork'!I34),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",VLOOKUP(D34,Equipment[],Equipment!$BD$2)*VLOOKUP(D34,Equipment[],Equipment!$BB$2),\nVLOOKUP(D34,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BG$2)+VLOOKUP(D34,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",\nO34*(J34/L34/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO34*(J34*43560)/(L34*N34)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",'4   Earthwork'!M35,\n '4   Earthwork'!I35),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",VLOOKUP(D35,Equipment[],Equipment!$BD$2)*VLOOKUP(D35,Equipment[],Equipment!$BB$2),\nVLOOKUP(D35,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BG$2)+VLOOKUP(D35,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",\nO35*(J35/L35/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO35*(J35*43560)/(L35*N35)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",'4   Earthwork'!M36,\n '4   Earthwork'!I36),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",VLOOKUP(D36,Equipment[],Equipment!$BD$2)*VLOOKUP(D36,Equipment[],Equipment!$BB$2),\nVLOOKUP(D36,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BG$2)+VLOOKUP(D36,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",\nO36*(J36/L36/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO36*(J36*43560)/(L36*N36)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",'4   Earthwork'!M37,\n '4   Earthwork'!I37),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",VLOOKUP(D37,Equipment[],Equipment!$BD$2)*VLOOKUP(D37,Equipment[],Equipment!$BB$2),\nVLOOKUP(D37,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BG$2)+VLOOKUP(D37,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",\nO37*(J37/L37/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO37*(J37*43560)/(L37*N37)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",'4   Earthwork'!M38,\n '4   Earthwork'!I38),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",VLOOKUP(D38,Equipment[],Equipment!$BD$2)*VLOOKUP(D38,Equipment[],Equipment!$BB$2),\nVLOOKUP(D38,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BG$2)+VLOOKUP(D38,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",\nO38*(J38/L38/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO38*(J38*43560)/(L38*N38)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",'4   Earthwork'!M39,\n '4   Earthwork'!I39),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",VLOOKUP(D39,Equipment[],Equipment!$BD$2)*VLOOKUP(D39,Equipment[],Equipment!$BB$2),\nVLOOKUP(D39,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BG$2)+VLOOKUP(D39,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",\nO39*(J39/L39/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO39*(J39*43560)/(L39*N39)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",'4   Earthwork'!M40,\n '4   Earthwork'!I40),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",VLOOKUP(D40,Equipment[],Equipment!$BD$2)*VLOOKUP(D40,Equipment[],Equipment!$BB$2),\nVLOOKUP(D40,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BG$2)+VLOOKUP(D40,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",\nO40*(J40/L40/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO40*(J40*43560)/(L40*N40)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",'4   Earthwork'!M41,\n '4   Earthwork'!I41),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",VLOOKUP(D41,Equipment[],Equipment!$BD$2)*VLOOKUP(D41,Equipment[],Equipment!$BB$2),\nVLOOKUP(D41,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BG$2)+VLOOKUP(D41,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",\nO41*(J41/L41/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO41*(J41*43560)/(L41*N41)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",'4   Earthwork'!M42,\n '4   Earthwork'!I42),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",VLOOKUP(D42,Equipment[],Equipment!$BD$2)*VLOOKUP(D42,Equipment[],Equipment!$BB$2),\nVLOOKUP(D42,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BG$2)+VLOOKUP(D42,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",\nO42*(J42/L42/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO42*(J42*43560)/(L42*N42)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",'4   Earthwork'!M43,\n '4   Earthwork'!I43),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",VLOOKUP(D43,Equipment[],Equipment!$BD$2)*VLOOKUP(D43,Equipment[],Equipment!$BB$2),\nVLOOKUP(D43,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BG$2)+VLOOKUP(D43,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",\nO43*(J43/L43/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO43*(J43*43560)/(L43*N43)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",'4   Earthwork'!M44,\n '4   Earthwork'!I44),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",VLOOKUP(D44,Equipment[],Equipment!$BD$2)*VLOOKUP(D44,Equipment[],Equipment!$BB$2),\nVLOOKUP(D44,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BG$2)+VLOOKUP(D44,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",\nO44*(J44/L44/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO44*(J44*43560)/(L44*N44)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",'4   Earthwork'!M45,\n '4   Earthwork'!I45),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",VLOOKUP(D45,Equipment[],Equipment!$BD$2)*VLOOKUP(D45,Equipment[],Equipment!$BB$2),\nVLOOKUP(D45,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BG$2)+VLOOKUP(D45,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",\nO45*(J45/L45/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO45*(J45*43560)/(L45*N45)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",'4   Earthwork'!M46,\n '4   Earthwork'!I46),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",VLOOKUP(D46,Equipment[],Equipment!$BD$2)*VLOOKUP(D46,Equipment[],Equipment!$BB$2),\nVLOOKUP(D46,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BG$2)+VLOOKUP(D46,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",\nO46*(J46/L46/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO46*(J46*43560)/(L46*N46)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",'4   Earthwork'!M47,\n '4   Earthwork'!I47),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",VLOOKUP(D47,Equipment[],Equipment!$BD$2)*VLOOKUP(D47,Equipment[],Equipment!$BB$2),\nVLOOKUP(D47,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BG$2)+VLOOKUP(D47,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",\nO47*(J47/L47/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO47*(J47*43560)/(L47*N47)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",'4   Earthwork'!M48,\n '4   Earthwork'!I48),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",VLOOKUP(D48,Equipment[],Equipment!$BD$2)*VLOOKUP(D48,Equipment[],Equipment!$BB$2),\nVLOOKUP(D48,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BG$2)+VLOOKUP(D48,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",\nO48*(J48/L48/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO48*(J48*43560)/(L48*N48)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",'4   Earthwork'!M49,\n '4   Earthwork'!I49),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",VLOOKUP(D49,Equipment[],Equipment!$BD$2)*VLOOKUP(D49,Equipment[],Equipment!$BB$2),\nVLOOKUP(D49,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BG$2)+VLOOKUP(D49,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",\nO49*(J49/L49/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO49*(J49*43560)/(L49*N49)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",'4   Earthwork'!M50,\n '4   Earthwork'!I50),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",VLOOKUP(D50,Equipment[],Equipment!$BD$2)*VLOOKUP(D50,Equipment[],Equipment!$BB$2),\nVLOOKUP(D50,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BG$2)+VLOOKUP(D50,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",\nO50*(J50/L50/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO50*(J50*43560)/(L50*N50)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",'4   Earthwork'!M51,\n '4   Earthwork'!I51),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",VLOOKUP(D51,Equipment[],Equipment!$BD$2)*VLOOKUP(D51,Equipment[],Equipment!$BB$2),\nVLOOKUP(D51,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BG$2)+VLOOKUP(D51,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",\nO51*(J51/L51/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO51*(J51*43560)/(L51*N51)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",'4   Earthwork'!M52,\n '4   Earthwork'!I52),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",VLOOKUP(D52,Equipment[],Equipment!$BD$2)*VLOOKUP(D52,Equipment[],Equipment!$BB$2),\nVLOOKUP(D52,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BG$2)+VLOOKUP(D52,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",\nO52*(J52/L52/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO52*(J52*43560)/(L52*N52)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",'4   Earthwork'!M53,\n '4   Earthwork'!I53),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",VLOOKUP(D53,Equipment[],Equipment!$BD$2)*VLOOKUP(D53,Equipment[],Equipment!$BB$2),\nVLOOKUP(D53,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BG$2)+VLOOKUP(D53,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",\nO53*(J53/L53/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO53*(J53*43560)/(L53*N53)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",'4   Earthwork'!M54,\n '4   Earthwork'!I54),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",VLOOKUP(D54,Equipment[],Equipment!$BD$2)*VLOOKUP(D54,Equipment[],Equipment!$BB$2),\nVLOOKUP(D54,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BG$2)+VLOOKUP(D54,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",\nO54*(J54/L54/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO54*(J54*43560)/(L54*N54)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",'4   Earthwork'!M55,\n '4   Earthwork'!I55),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",VLOOKUP(D55,Equipment[],Equipment!$BD$2)*VLOOKUP(D55,Equipment[],Equipment!$BB$2),\nVLOOKUP(D55,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BG$2)+VLOOKUP(D55,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",\nO55*(J55/L55/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO55*(J55*43560)/(L55*N55)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",'4   Earthwork'!M56,\n '4   Earthwork'!I56),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",VLOOKUP(D56,Equipment[],Equipment!$BD$2)*VLOOKUP(D56,Equipment[],Equipment!$BB$2),\nVLOOKUP(D56,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BG$2)+VLOOKUP(D56,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",\nO56*(J56/L56/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO56*(J56*43560)/(L56*N56)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",'4   Earthwork'!M57,\n '4   Earthwork'!I57),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",VLOOKUP(D57,Equipment[],Equipment!$BD$2)*VLOOKUP(D57,Equipment[],Equipment!$BB$2),\nVLOOKUP(D57,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BG$2)+VLOOKUP(D57,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",\nO57*(J57/L57/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO57*(J57*43560)/(L57*N57)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",'4   Earthwork'!M58,\n '4   Earthwork'!I58),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",VLOOKUP(D58,Equipment[],Equipment!$BD$2)*VLOOKUP(D58,Equipment[],Equipment!$BB$2),\nVLOOKUP(D58,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BG$2)+VLOOKUP(D58,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",\nO58*(J58/L58/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO58*(J58*43560)/(L58*N58)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",'4   Earthwork'!M59,\n '4   Earthwork'!I59),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",VLOOKUP(D59,Equipment[],Equipment!$BD$2)*VLOOKUP(D59,Equipment[],Equipment!$BB$2),\nVLOOKUP(D59,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BG$2)+VLOOKUP(D59,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",\nO59*(J59/L59/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO59*(J59*43560)/(L59*N59)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",'4   Earthwork'!M60,\n '4   Earthwork'!I60),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",VLOOKUP(D60,Equipment[],Equipment!$BD$2)*VLOOKUP(D60,Equipment[],Equipment!$BB$2),\nVLOOKUP(D60,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BG$2)+VLOOKUP(D60,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",\nO60*(J60/L60/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO60*(J60*43560)/(L60*N60)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",'4   Earthwork'!M61,\n '4   Earthwork'!I61),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",VLOOKUP(D61,Equipment[],Equipment!$BD$2)*VLOOKUP(D61,Equipment[],Equipment!$BB$2),\nVLOOKUP(D61,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BG$2)+VLOOKUP(D61,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",\nO61*(J61/L61/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO61*(J61*43560)/(L61*N61)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",'4   Earthwork'!M62,\n '4   Earthwork'!I62),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",VLOOKUP(D62,Equipment[],Equipment!$BD$2)*VLOOKUP(D62,Equipment[],Equipment!$BB$2),\nVLOOKUP(D62,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BG$2)+VLOOKUP(D62,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",\nO62*(J62/L62/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO62*(J62*43560)/(L62*N62)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",'4   Earthwork'!M63,\n '4   Earthwork'!I63),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",VLOOKUP(D63,Equipment[],Equipment!$BD$2)*VLOOKUP(D63,Equipment[],Equipment!$BB$2),\nVLOOKUP(D63,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BG$2)+VLOOKUP(D63,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",\nO63*(J63/L63/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO63*(J63*43560)/(L63*N63)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",'4   Earthwork'!M64,\n '4   Earthwork'!I64),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",VLOOKUP(D64,Equipment[],Equipment!$BD$2)*VLOOKUP(D64,Equipment[],Equipment!$BB$2),\nVLOOKUP(D64,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BG$2)+VLOOKUP(D64,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",\nO64*(J64/L64/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO64*(J64*43560)/(L64*N64)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",'4   Earthwork'!M65,\n '4   Earthwork'!I65),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",VLOOKUP(D65,Equipment[],Equipment!$BD$2)*VLOOKUP(D65,Equipment[],Equipment!$BB$2),\nVLOOKUP(D65,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BG$2)+VLOOKUP(D65,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",\nO65*(J65/L65/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO65*(J65*43560)/(L65*N65)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",'4   Earthwork'!M66,\n '4   Earthwork'!I66),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",VLOOKUP(D66,Equipment[],Equipment!$BD$2)*VLOOKUP(D66,Equipment[],Equipment!$BB$2),\nVLOOKUP(D66,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BG$2)+VLOOKUP(D66,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",\nO66*(J66/L66/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO66*(J66*43560)/(L66*N66)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",'4   Earthwork'!M67,\n '4   Earthwork'!I67),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",VLOOKUP(D67,Equipment[],Equipment!$BD$2)*VLOOKUP(D67,Equipment[],Equipment!$BB$2),\nVLOOKUP(D67,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BG$2)+VLOOKUP(D67,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",\nO67*(J67/L67/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO67*(J67*43560)/(L67*N67)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",'4   Earthwork'!M68,\n '4   Earthwork'!I68),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",VLOOKUP(D68,Equipment[],Equipment!$BD$2)*VLOOKUP(D68,Equipment[],Equipment!$BB$2),\nVLOOKUP(D68,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BG$2)+VLOOKUP(D68,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",\nO68*(J68/L68/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO68*(J68*43560)/(L68*N68)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",'4   Earthwork'!M69,\n '4   Earthwork'!I69),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",VLOOKUP(D69,Equipment[],Equipment!$BD$2)*VLOOKUP(D69,Equipment[],Equipment!$BB$2),\nVLOOKUP(D69,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BG$2)+VLOOKUP(D69,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",\nO69*(J69/L69/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO69*(J69*43560)/(L69*N69)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",'4   Earthwork'!M70,\n '4   Earthwork'!I70),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",VLOOKUP(D70,Equipment[],Equipment!$BD$2)*VLOOKUP(D70,Equipment[],Equipment!$BB$2),\nVLOOKUP(D70,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BG$2)+VLOOKUP(D70,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",\nO70*(J70/L70/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO70*(J70*43560)/(L70*N70)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",'4   Earthwork'!M71,\n '4   Earthwork'!I71),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",VLOOKUP(D71,Equipment[],Equipment!$BD$2)*VLOOKUP(D71,Equipment[],Equipment!$BB$2),\nVLOOKUP(D71,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BG$2)+VLOOKUP(D71,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",\nO71*(J71/L71/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO71*(J71*43560)/(L71*N71)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",'4   Earthwork'!M72,\n '4   Earthwork'!I72),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",VLOOKUP(D72,Equipment[],Equipment!$BD$2)*VLOOKUP(D72,Equipment[],Equipment!$BB$2),\nVLOOKUP(D72,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BG$2)+VLOOKUP(D72,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",\nO72*(J72/L72/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO72*(J72*43560)/(L72*N72)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",'4   Earthwork'!M73,\n '4   Earthwork'!I73),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",VLOOKUP(D73,Equipment[],Equipment!$BD$2)*VLOOKUP(D73,Equipment[],Equipment!$BB$2),\nVLOOKUP(D73,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BG$2)+VLOOKUP(D73,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",\nO73*(J73/L73/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO73*(J73*43560)/(L73*N73)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",'4   Earthwork'!M74,\n '4   Earthwork'!I74),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",VLOOKUP(D74,Equipment[],Equipment!$BD$2)*VLOOKUP(D74,Equipment[],Equipment!$BB$2),\nVLOOKUP(D74,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BG$2)+VLOOKUP(D74,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",\nO74*(J74/L74/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO74*(J74*43560)/(L74*N74)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",'4   Earthwork'!M75,\n '4   Earthwork'!I75),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",VLOOKUP(D75,Equipment[],Equipment!$BD$2)*VLOOKUP(D75,Equipment[],Equipment!$BB$2),\nVLOOKUP(D75,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BG$2)+VLOOKUP(D75,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",\nO75*(J75/L75/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO75*(J75*43560)/(L75*N75)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",'4   Earthwork'!M76,\n '4   Earthwork'!I76),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",VLOOKUP(D76,Equipment[],Equipment!$BD$2)*VLOOKUP(D76,Equipment[],Equipment!$BB$2),\nVLOOKUP(D76,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BG$2)+VLOOKUP(D76,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",\nO76*(J76/L76/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO76*(J76*43560)/(L76*N76)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",'4   Earthwork'!M77,\n '4   Earthwork'!I77),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",VLOOKUP(D77,Equipment[],Equipment!$BD$2)*VLOOKUP(D77,Equipment[],Equipment!$BB$2),\nVLOOKUP(D77,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BG$2)+VLOOKUP(D77,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",\nO77*(J77/L77/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO77*(J77*43560)/(L77*N77)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",'4   Earthwork'!M78,\n '4   Earthwork'!I78),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",VLOOKUP(D78,Equipment[],Equipment!$BD$2)*VLOOKUP(D78,Equipment[],Equipment!$BB$2),\nVLOOKUP(D78,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BG$2)+VLOOKUP(D78,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",\nO78*(J78/L78/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO78*(J78*43560)/(L78*N78)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",'4   Earthwork'!M79,\n '4   Earthwork'!I79),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",VLOOKUP(D79,Equipment[],Equipment!$BD$2)*VLOOKUP(D79,Equipment[],Equipment!$BB$2),\nVLOOKUP(D79,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BG$2)+VLOOKUP(D79,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",\nO79*(J79/L79/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO79*(J79*43560)/(L79*N79)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",'4   Earthwork'!M80,\n '4   Earthwork'!I80),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",VLOOKUP(D80,Equipment[],Equipment!$BD$2)*VLOOKUP(D80,Equipment[],Equipment!$BB$2),\nVLOOKUP(D80,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BG$2)+VLOOKUP(D80,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",\nO80*(J80/L80/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO80*(J80*43560)/(L80*N80)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",'4   Earthwork'!M81,\n '4   Earthwork'!I81),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",VLOOKUP(D81,Equipment[],Equipment!$BD$2)*VLOOKUP(D81,Equipment[],Equipment!$BB$2),\nVLOOKUP(D81,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BG$2)+VLOOKUP(D81,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",\nO81*(J81/L81/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO81*(J81*43560)/(L81*N81)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",'4   Earthwork'!M82,\n '4   Earthwork'!I82),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",VLOOKUP(D82,Equipment[],Equipment!$BD$2)*VLOOKUP(D82,Equipment[],Equipment!$BB$2),\nVLOOKUP(D82,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BG$2)+VLOOKUP(D82,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",\nO82*(J82/L82/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO82*(J82*43560)/(L82*N82)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",'4   Earthwork'!M83,\n '4   Earthwork'!I83),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",VLOOKUP(D83,Equipment[],Equipment!$BD$2)*VLOOKUP(D83,Equipment[],Equipment!$BB$2),\nVLOOKUP(D83,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BG$2)+VLOOKUP(D83,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",\nO83*(J83/L83/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO83*(J83*43560)/(L83*N83)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",'4   Earthwork'!M84,\n '4   Earthwork'!I84),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",VLOOKUP(D84,Equipment[],Equipment!$BD$2)*VLOOKUP(D84,Equipment[],Equipment!$BB$2),\nVLOOKUP(D84,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BG$2)+VLOOKUP(D84,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",\nO84*(J84/L84/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO84*(J84*43560)/(L84*N84)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",'4   Earthwork'!M85,\n '4   Earthwork'!I85),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",VLOOKUP(D85,Equipment[],Equipment!$BD$2)*VLOOKUP(D85,Equipment[],Equipment!$BB$2),\nVLOOKUP(D85,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BG$2)+VLOOKUP(D85,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",\nO85*(J85/L85/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO85*(J85*43560)/(L85*N85)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",'4   Earthwork'!M86,\n '4   Earthwork'!I86),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",VLOOKUP(D86,Equipment[],Equipment!$BD$2)*VLOOKUP(D86,Equipment[],Equipment!$BB$2),\nVLOOKUP(D86,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BG$2)+VLOOKUP(D86,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",\nO86*(J86/L86/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO86*(J86*43560)/(L86*N86)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",'4   Earthwork'!M87,\n '4   Earthwork'!I87),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",VLOOKUP(D87,Equipment[],Equipment!$BD$2)*VLOOKUP(D87,Equipment[],Equipment!$BB$2),\nVLOOKUP(D87,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BG$2)+VLOOKUP(D87,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",\nO87*(J87/L87/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO87*(J87*43560)/(L87*N87)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",'4   Earthwork'!M88,\n '4   Earthwork'!I88),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",VLOOKUP(D88,Equipment[],Equipment!$BD$2)*VLOOKUP(D88,Equipment[],Equipment!$BB$2),\nVLOOKUP(D88,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BG$2)+VLOOKUP(D88,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",\nO88*(J88/L88/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO88*(J88*43560)/(L88*N88)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",'4   Earthwork'!M89,\n '4   Earthwork'!I89),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",VLOOKUP(D89,Equipment[],Equipment!$BD$2)*VLOOKUP(D89,Equipment[],Equipment!$BB$2),\nVLOOKUP(D89,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BG$2)+VLOOKUP(D89,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",\nO89*(J89/L89/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO89*(J89*43560)/(L89*N89)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",'4   Earthwork'!M90,\n '4   Earthwork'!I90),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",VLOOKUP(D90,Equipment[],Equipment!$BD$2)*VLOOKUP(D90,Equipment[],Equipment!$BB$2),\nVLOOKUP(D90,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BG$2)+VLOOKUP(D90,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",\nO90*(J90/L90/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO90*(J90*43560)/(L90*N90)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",'4   Earthwork'!M91,\n '4   Earthwork'!I91),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",VLOOKUP(D91,Equipment[],Equipment!$BD$2)*VLOOKUP(D91,Equipment[],Equipment!$BB$2),\nVLOOKUP(D91,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BG$2)+VLOOKUP(D91,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",\nO91*(J91/L91/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO91*(J91*43560)/(L91*N91)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",'4   Earthwork'!M92,\n '4   Earthwork'!I92),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",VLOOKUP(D92,Equipment[],Equipment!$BD$2)*VLOOKUP(D92,Equipment[],Equipment!$BB$2),\nVLOOKUP(D92,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BG$2)+VLOOKUP(D92,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",\nO92*(J92/L92/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO92*(J92*43560)/(L92*N92)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",'4   Earthwork'!M93,\n '4   Earthwork'!I93),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",VLOOKUP(D93,Equipment[],Equipment!$BD$2)*VLOOKUP(D93,Equipment[],Equipment!$BB$2),\nVLOOKUP(D93,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BG$2)+VLOOKUP(D93,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",\nO93*(J93/L93/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO93*(J93*43560)/(L93*N93)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",'4   Earthwork'!M94,\n '4   Earthwork'!I94),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",VLOOKUP(D94,Equipment[],Equipment!$BD$2)*VLOOKUP(D94,Equipment[],Equipment!$BB$2),\nVLOOKUP(D94,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BG$2)+VLOOKUP(D94,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",\nO94*(J94/L94/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO94*(J94*43560)/(L94*N94)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",'4   Earthwork'!M95,\n '4   Earthwork'!I95),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",VLOOKUP(D95,Equipment[],Equipment!$BD$2)*VLOOKUP(D95,Equipment[],Equipment!$BB$2),\nVLOOKUP(D95,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BG$2)+VLOOKUP(D95,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",\nO95*(J95/L95/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO95*(J95*43560)/(L95*N95)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",'4   Earthwork'!M96,\n '4   Earthwork'!I96),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",VLOOKUP(D96,Equipment[],Equipment!$BD$2)*VLOOKUP(D96,Equipment[],Equipment!$BB$2),\nVLOOKUP(D96,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BG$2)+VLOOKUP(D96,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",\nO96*(J96/L96/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO96*(J96*43560)/(L96*N96)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",'4   Earthwork'!M97,\n '4   Earthwork'!I97),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",VLOOKUP(D97,Equipment[],Equipment!$BD$2)*VLOOKUP(D97,Equipment[],Equipment!$BB$2),\nVLOOKUP(D97,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BG$2)+VLOOKUP(D97,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",\nO97*(J97/L97/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO97*(J97*43560)/(L97*N97)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",'4   Earthwork'!M98,\n '4   Earthwork'!I98),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",VLOOKUP(D98,Equipment[],Equipment!$BD$2)*VLOOKUP(D98,Equipment[],Equipment!$BB$2),\nVLOOKUP(D98,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BG$2)+VLOOKUP(D98,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",\nO98*(J98/L98/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO98*(J98*43560)/(L98*N98)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",'4   Earthwork'!M99,\n '4   Earthwork'!I99),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",VLOOKUP(D99,Equipment[],Equipment!$BD$2)*VLOOKUP(D99,Equipment[],Equipment!$BB$2),\nVLOOKUP(D99,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BG$2)+VLOOKUP(D99,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",\nO99*(J99/L99/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO99*(J99*43560)/(L99*N99)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",'4   Earthwork'!M100,\n '4   Earthwork'!I100),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",VLOOKUP(D100,Equipment[],Equipment!$BD$2)*VLOOKUP(D100,Equipment[],Equipment!$BB$2),\nVLOOKUP(D100,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BG$2)+VLOOKUP(D100,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",\nO100*(J100/L100/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO100*(J100*43560)/(L100*N100)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",'4   Earthwork'!M101,\n '4   Earthwork'!I101),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",VLOOKUP(D101,Equipment[],Equipment!$BD$2)*VLOOKUP(D101,Equipment[],Equipment!$BB$2),\nVLOOKUP(D101,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BG$2)+VLOOKUP(D101,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",\nO101*(J101/L101/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO101*(J101*43560)/(L101*N101)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",'4   Earthwork'!M102,\n '4   Earthwork'!I102),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",VLOOKUP(D102,Equipment[],Equipment!$BD$2)*VLOOKUP(D102,Equipment[],Equipment!$BB$2),\nVLOOKUP(D102,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BG$2)+VLOOKUP(D102,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",\nO102*(J102/L102/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO102*(J102*43560)/(L102*N102)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",'4   Earthwork'!M103,\n '4   Earthwork'!I103),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",VLOOKUP(D103,Equipment[],Equipment!$BD$2)*VLOOKUP(D103,Equipment[],Equipment!$BB$2),\nVLOOKUP(D103,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BG$2)+VLOOKUP(D103,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",\nO103*(J103/L103/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO103*(J103*43560)/(L103*N103)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",'4   Earthwork'!M104,\n '4   Earthwork'!I104),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",VLOOKUP(D104,Equipment[],Equipment!$BD$2)*VLOOKUP(D104,Equipment[],Equipment!$BB$2),\nVLOOKUP(D104,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BG$2)+VLOOKUP(D104,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",\nO104*(J104/L104/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO104*(J104*43560)/(L104*N104)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",'4   Earthwork'!M105,\n '4   Earthwork'!I105),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",VLOOKUP(D105,Equipment[],Equipment!$BD$2)*VLOOKUP(D105,Equipment[],Equipment!$BB$2),\nVLOOKUP(D105,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BG$2)+VLOOKUP(D105,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",\nO105*(J105/L105/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO105*(J105*43560)/(L105*N105)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",'4   Earthwork'!M106,\n '4   Earthwork'!I106),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",VLOOKUP(D106,Equipment[],Equipment!$BD$2)*VLOOKUP(D106,Equipment[],Equipment!$BB$2),\nVLOOKUP(D106,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BG$2)+VLOOKUP(D106,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",\nO106*(J106/L106/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO106*(J106*43560)/(L106*N106)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",'4   Earthwork'!M107,\n '4   Earthwork'!I107),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",VLOOKUP(D107,Equipment[],Equipment!$BD$2)*VLOOKUP(D107,Equipment[],Equipment!$BB$2),\nVLOOKUP(D107,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BG$2)+VLOOKUP(D107,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",\nO107*(J107/L107/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO107*(J107*43560)/(L107*N107)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",'4   Earthwork'!M108,\n '4   Earthwork'!I108),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",VLOOKUP(D108,Equipment[],Equipment!$BD$2)*VLOOKUP(D108,Equipment[],Equipment!$BB$2),\nVLOOKUP(D108,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BG$2)+VLOOKUP(D108,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",\nO108*(J108/L108/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO108*(J108*43560)/(L108*N108)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",'4   Earthwork'!M109,\n '4   Earthwork'!I109),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",VLOOKUP(D109,Equipment[],Equipment!$BD$2)*VLOOKUP(D109,Equipment[],Equipment!$BB$2),\nVLOOKUP(D109,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BG$2)+VLOOKUP(D109,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",\nO109*(J109/L109/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO109*(J109*43560)/(L109*N109)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",'4   Earthwork'!M110,\n '4   Earthwork'!I110),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",VLOOKUP(D110,Equipment[],Equipment!$BD$2)*VLOOKUP(D110,Equipment[],Equipment!$BB$2),\nVLOOKUP(D110,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BG$2)+VLOOKUP(D110,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",\nO110*(J110/L110/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO110*(J110*43560)/(L110*N110)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",'4   Earthwork'!M111,\n '4   Earthwork'!I111),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",VLOOKUP(D111,Equipment[],Equipment!$BD$2)*VLOOKUP(D111,Equipment[],Equipment!$BB$2),\nVLOOKUP(D111,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BG$2)+VLOOKUP(D111,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",\nO111*(J111/L111/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO111*(J111*43560)/(L111*N111)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",'4   Earthwork'!M112,\n '4   Earthwork'!I112),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",VLOOKUP(D112,Equipment[],Equipment!$BD$2)*VLOOKUP(D112,Equipment[],Equipment!$BB$2),\nVLOOKUP(D112,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BG$2)+VLOOKUP(D112,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",\nO112*(J112/L112/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO112*(J112*43560)/(L112*N112)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",'4   Earthwork'!M113,\n '4   Earthwork'!I113),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",VLOOKUP(D113,Equipment[],Equipment!$BD$2)*VLOOKUP(D113,Equipment[],Equipment!$BB$2),\nVLOOKUP(D113,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BG$2)+VLOOKUP(D113,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",\nO113*(J113/L113/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO113*(J113*43560)/(L113*N113)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",'4   Earthwork'!M114,\n '4   Earthwork'!I114),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",VLOOKUP(D114,Equipment[],Equipment!$BD$2)*VLOOKUP(D114,Equipment[],Equipment!$BB$2),\nVLOOKUP(D114,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BG$2)+VLOOKUP(D114,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",\nO114*(J114/L114/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO114*(J114*43560)/(L114*N114)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",'4   Earthwork'!M115,\n '4   Earthwork'!I115),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",VLOOKUP(D115,Equipment[],Equipment!$BD$2)*VLOOKUP(D115,Equipment[],Equipment!$BB$2),\nVLOOKUP(D115,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BG$2)+VLOOKUP(D115,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",\nO115*(J115/L115/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO115*(J115*43560)/(L115*N115)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",'4   Earthwork'!M116,\n '4   Earthwork'!I116),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",VLOOKUP(D116,Equipment[],Equipment!$BD$2)*VLOOKUP(D116,Equipment[],Equipment!$BB$2),\nVLOOKUP(D116,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BG$2)+VLOOKUP(D116,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",\nO116*(J116/L116/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO116*(J116*43560)/(L116*N116)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",'4   Earthwork'!M117,\n '4   Earthwork'!I117),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",VLOOKUP(D117,Equipment[],Equipment!$BD$2)*VLOOKUP(D117,Equipment[],Equipment!$BB$2),\nVLOOKUP(D117,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BG$2)+VLOOKUP(D117,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",\nO117*(J117/L117/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO117*(J117*43560)/(L117*N117)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",'4   Earthwork'!M118,\n '4   Earthwork'!I118),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",VLOOKUP(D118,Equipment[],Equipment!$BD$2)*VLOOKUP(D118,Equipment[],Equipment!$BB$2),\nVLOOKUP(D118,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BG$2)+VLOOKUP(D118,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",\nO118*(J118/L118/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO118*(J118*43560)/(L118*N118)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",'4   Earthwork'!M119,\n '4   Earthwork'!I119),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",VLOOKUP(D119,Equipment[],Equipment!$BD$2)*VLOOKUP(D119,Equipment[],Equipment!$BB$2),\nVLOOKUP(D119,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BG$2)+VLOOKUP(D119,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",\nO119*(J119/L119/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO119*(J119*43560)/(L119*N119)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",'4   Earthwork'!M120,\n '4   Earthwork'!I120),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",VLOOKUP(D120,Equipment[],Equipment!$BD$2)*VLOOKUP(D120,Equipment[],Equipment!$BB$2),\nVLOOKUP(D120,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BG$2)+VLOOKUP(D120,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",\nO120*(J120/L120/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO120*(J120*43560)/(L120*N120)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'4   Earthwork'!$F$15:$F$196","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",'4   Earthwork'!M121,\n '4   Earthwork'!I121),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",VLOOKUP(D121,Equipment[],Equipment!$BD$2)*VLOOKUP(D121,Equipment[],Equipment!$BB$2),\nVLOOKUP(D121,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BG$2)+VLOOKUP(D121,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",\nO121*(J121/L121/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO121*(J121*43560)/(L121*N121)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",'4   Earthwork'!M122,\n '4   Earthwork'!I122),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",VLOOKUP(D122,Equipment[],Equipment!$BD$2)*VLOOKUP(D122,Equipment[],Equipment!$BB$2),\nVLOOKUP(D122,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BG$2)+VLOOKUP(D122,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",\nO122*(J122/L122/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO122*(J122*43560)/(L122*N122)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",'4   Earthwork'!M123,\n '4   Earthwork'!I123),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",VLOOKUP(D123,Equipment[],Equipment!$BD$2)*VLOOKUP(D123,Equipment[],Equipment!$BB$2),\nVLOOKUP(D123,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BG$2)+VLOOKUP(D123,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",\nO123*(J123/L123/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO123*(J123*43560)/(L123*N123)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",'4   Earthwork'!M124,\n '4   Earthwork'!I124),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",VLOOKUP(D124,Equipment[],Equipment!$BD$2)*VLOOKUP(D124,Equipment[],Equipment!$BB$2),\nVLOOKUP(D124,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BG$2)+VLOOKUP(D124,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",\nO124*(J124/L124/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO124*(J124*43560)/(L124*N124)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",'4   Earthwork'!M125,\n '4   Earthwork'!I125),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",VLOOKUP(D125,Equipment[],Equipment!$BD$2)*VLOOKUP(D125,Equipment[],Equipment!$BB$2),\nVLOOKUP(D125,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BG$2)+VLOOKUP(D125,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",\nO125*(J125/L125/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO125*(J125*43560)/(L125*N125)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",'4   Earthwork'!M126,\n '4   Earthwork'!I126),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",VLOOKUP(D126,Equipment[],Equipment!$BD$2)*VLOOKUP(D126,Equipment[],Equipment!$BB$2),\nVLOOKUP(D126,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BG$2)+VLOOKUP(D126,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",\nO126*(J126/L126/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO126*(J126*43560)/(L126*N126)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",'4   Earthwork'!M127,\n '4   Earthwork'!I127),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",VLOOKUP(D127,Equipment[],Equipment!$BD$2)*VLOOKUP(D127,Equipment[],Equipment!$BB$2),\nVLOOKUP(D127,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BG$2)+VLOOKUP(D127,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",\nO127*(J127/L127/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO127*(J127*43560)/(L127*N127)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",'4   Earthwork'!M128,\n '4   Earthwork'!I128),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",VLOOKUP(D128,Equipment[],Equipment!$BD$2)*VLOOKUP(D128,Equipment[],Equipment!$BB$2),\nVLOOKUP(D128,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BG$2)+VLOOKUP(D128,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",\nO128*(J128/L128/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO128*(J128*43560)/(L128*N128)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",'4   Earthwork'!M129,\n '4   Earthwork'!I129),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",VLOOKUP(D129,Equipment[],Equipment!$BD$2)*VLOOKUP(D129,Equipment[],Equipment!$BB$2),\nVLOOKUP(D129,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BG$2)+VLOOKUP(D129,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",\nO129*(J129/L129/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO129*(J129*43560)/(L129*N129)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",'4   Earthwork'!M130,\n '4   Earthwork'!I130),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",VLOOKUP(D130,Equipment[],Equipment!$BD$2)*VLOOKUP(D130,Equipment[],Equipment!$BB$2),\nVLOOKUP(D130,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BG$2)+VLOOKUP(D130,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",\nO130*(J130/L130/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO130*(J130*43560)/(L130*N130)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",'4   Earthwork'!M131,\n '4   Earthwork'!I131),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",VLOOKUP(D131,Equipment[],Equipment!$BD$2)*VLOOKUP(D131,Equipment[],Equipment!$BB$2),\nVLOOKUP(D131,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BG$2)+VLOOKUP(D131,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",\nO131*(J131/L131/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO131*(J131*43560)/(L131*N131)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",'4   Earthwork'!M132,\n '4   Earthwork'!I132),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",VLOOKUP(D132,Equipment[],Equipment!$BD$2)*VLOOKUP(D132,Equipment[],Equipment!$BB$2),\nVLOOKUP(D132,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BG$2)+VLOOKUP(D132,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",\nO132*(J132/L132/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO132*(J132*43560)/(L132*N132)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",'4   Earthwork'!M133,\n '4   Earthwork'!I133),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",VLOOKUP(D133,Equipment[],Equipment!$BD$2)*VLOOKUP(D133,Equipment[],Equipment!$BB$2),\nVLOOKUP(D133,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BG$2)+VLOOKUP(D133,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",\nO133*(J133/L133/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO133*(J133*43560)/(L133*N133)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",'4   Earthwork'!M134,\n '4   Earthwork'!I134),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",VLOOKUP(D134,Equipment[],Equipment!$BD$2)*VLOOKUP(D134,Equipment[],Equipment!$BB$2),\nVLOOKUP(D134,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BG$2)+VLOOKUP(D134,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",\nO134*(J134/L134/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO134*(J134*43560)/(L134*N134)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",'4   Earthwork'!M135,\n '4   Earthwork'!I135),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",VLOOKUP(D135,Equipment[],Equipment!$BD$2)*VLOOKUP(D135,Equipment[],Equipment!$BB$2),\nVLOOKUP(D135,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BG$2)+VLOOKUP(D135,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",\nO135*(J135/L135/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO135*(J135*43560)/(L135*N135)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",'4   Earthwork'!M136,\n '4   Earthwork'!I136),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",VLOOKUP(D136,Equipment[],Equipment!$BD$2)*VLOOKUP(D136,Equipment[],Equipment!$BB$2),\nVLOOKUP(D136,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BG$2)+VLOOKUP(D136,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",\nO136*(J136/L136/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO136*(J136*43560)/(L136*N136)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",'4   Earthwork'!M137,\n '4   Earthwork'!I137),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",VLOOKUP(D137,Equipment[],Equipment!$BD$2)*VLOOKUP(D137,Equipment[],Equipment!$BB$2),\nVLOOKUP(D137,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BG$2)+VLOOKUP(D137,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",\nO137*(J137/L137/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO137*(J137*43560)/(L137*N137)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",'4   Earthwork'!M138,\n '4   Earthwork'!I138),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",VLOOKUP(D138,Equipment[],Equipment!$BD$2)*VLOOKUP(D138,Equipment[],Equipment!$BB$2),\nVLOOKUP(D138,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BG$2)+VLOOKUP(D138,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",\nO138*(J138/L138/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO138*(J138*43560)/(L138*N138)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'4   Earthwork'!$F$15:$F$196","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",'4   Earthwork'!M139,\n '4   Earthwork'!I139),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",VLOOKUP(D139,Equipment[],Equipment!$BD$2)*VLOOKUP(D139,Equipment[],Equipment!$BB$2),\nVLOOKUP(D139,Equipment[],Equipment!$BE$2)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BF$2)/12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BG$2)+VLOOKUP(D139,Equipment[],Equipment!$BH$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",\nO139*(J139/L139/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO139*(J139*43560)/(L139*N139)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":{"$error":"#VALUE!"}}]

{"sheet":"10   Trucks","index":13,"n_rows":129,"n_cols":56,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$1","v":"Little Rock Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,"Productivity and Hours Required for Truck Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$3","v":"2022-06-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2022-06-28"}]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses haul distance to calculate haul and return time  (total task time includes loading, manuevering, dumping, hauling and return time) - moves from cover stockpile to destination stockpile"]
[null,null,null,null,null,"Volume of cover material based on area of destination "]
[null,null,null,null,null,"Cycles per truck = the greater of Heaped capacity or Struck capacity divided by Loader's per bucket capacity"]
[null,null,null,null,null,"1 mph = 88 ft/min"]
[null,null,null,null,null,"1 m/min = 0.03728227153424 mph"]
[null,null,null,null,null,"See Truck Optimization optimum number of trucks per loader"]
[null,null,null,null,null,"Haul Grade (%) assumes postive is uphill while the Effective Haul Grade (%) and Effective Return Grade (%) are postive for downhill and uphill"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows",null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Loose/Stockpile Volume (cy)","Truck Cycle Time (min)","Optimum Number of Trucks","Loader/Shovel/Excavator Net Bucket Capacity (cy)"," Productivity (cy/hr)","Loader/Shovel/Excavator Task Time(hrs)","Truck Task Time (hrs)","Struck Capacity (cy)","Heaped Capacity (cy)","Loader/Shovel Cycles per Truck","Total Haul Distance (ft)","Haul Distance Segment 1 (ft)","Haul Distance Segment 2 (ft)","Haul Distance Segment 3 (ft)","Haul Grade Segment 1 (%)","Haul Grade Segment 2 (%)","Haul Grade Segment 3 (%)"," Rolling Resistance (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/Maneuver Time (min)","Work Hour (min/hr)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)",null,"mph conversions:"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"SUM(AL15:AP15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",IF(K15=0,0,'19 Truck Optimization'!BB15),0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L15>0,AQ15*T15*'10   Trucks'!$N15*M15/L15,0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K15=0,O15=0),0,IF(K15/O15<P15,P15,K15/O15))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(TRUNC(R15/'10   Trucks'!$N15)<TRUNC(S15/'10   Trucks'!$N15),TRUNC(S15/'10   Trucks'!$N15),TRUNC(R15/'10   Trucks'!$N15)),\n0)","v":0},{"$f":"SUM(V15:X15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A15,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A15,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A15,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A15,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A15,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A15,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A15,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V15*0.3048","v":0},{"$f":"W15*0.3048","v":0},{"$f":"X15*0.3048","v":0},{"$f":"IF(Y15>=$AB15,\nY15+$AB15,\nABS(Y15+$AB15)\n)","v":0},{"$f":"IF(Z15>=$AB15,\nZ15+$AB15,\nABS(Z15+$AB15)\n)","v":0},{"$f":"IF(AA15>=$AB15,\nAA15+$AB15,\nABS(AA15+$AB15)\n)","v":0},{"$f":"IF(-Y15>=$AB15,\n-Y15+$AB15,\nABS(-Y15+$AB15)\n)","v":0},{"$f":"IF(-Z15>=$AB15,\n-Z15+$AB15,\nABS(-Z15+$AB15)\n)","v":0},{"$f":"IF(-AA15>=$AB15,\n-AA15+$AB15,\nABS(-AA15+$AB15)\n)","v":0},{"$f":"(AR15*AC15+AS15*AD15+AE15*AT15)","v":0},{"$f":"(AU15*AC15+AV15*AD15+AE15*AW15)","v":0},{"$f":"T15*\nIF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$Y15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$Z15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$AA15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$Y15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(Y15>0,AI15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$Z15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(Z15>0,AJ15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$AA15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(AA15>0,AK15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AR15>0),1/('10   Trucks'!$AR15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AS15>0),1/('10   Trucks'!$AS15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AT15>0),1/('10   Trucks'!$AT15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AU15>0),1/('10   Trucks'!$AU15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AV15>0),1/('10   Trucks'!$AV15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AW15>0),1/('10   Trucks'!$AW15*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D16,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"SUM(AL16:AP16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",IF(K16=0,0,'19 Truck Optimization'!BB16),0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L16>0,AQ16*T16*'10   Trucks'!$N16*M16/L16,0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K16=0,O16=0),0,IF(K16/O16<P16,P16,K16/O16))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(TRUNC(R16/'10   Trucks'!$N16)<TRUNC(S16/'10   Trucks'!$N16),TRUNC(S16/'10   Trucks'!$N16),TRUNC(R16/'10   Trucks'!$N16)),\n0)","v":0},{"$f":"SUM(V16:X16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A16,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A16,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A16,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A16,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A16,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A16,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A16,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V16*0.3048","v":0},{"$f":"W16*0.3048","v":0},{"$f":"X16*0.3048","v":0},{"$f":"IF(Y16>=$AB16,\nY16+$AB16,\nABS(Y16+$AB16)\n)","v":0},{"$f":"IF(Z16>=$AB16,\nZ16+$AB16,\nABS(Z16+$AB16)\n)","v":0},{"$f":"IF(AA16>=$AB16,\nAA16+$AB16,\nABS(AA16+$AB16)\n)","v":0},{"$f":"IF(-Y16>=$AB16,\n-Y16+$AB16,\nABS(-Y16+$AB16)\n)","v":0},{"$f":"IF(-Z16>=$AB16,\n-Z16+$AB16,\nABS(-Z16+$AB16)\n)","v":0},{"$f":"IF(-AA16>=$AB16,\n-AA16+$AB16,\nABS(-AA16+$AB16)\n)","v":0},{"$f":"(AR16*AC16+AS16*AD16+AE16*AT16)","v":0},{"$f":"(AU16*AC16+AV16*AD16+AE16*AW16)","v":0},{"$f":"T16*\nIF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$Y16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$Z16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$AA16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$Y16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(Y16>0,AI16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$Z16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(Z16>0,AJ16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$AA16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(AA16>0,AK16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AR16>0),1/('10   Trucks'!$AR16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AS16>0),1/('10   Trucks'!$AS16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AT16>0),1/('10   Trucks'!$AT16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AU16>0),1/('10   Trucks'!$AU16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AV16>0),1/('10   Trucks'!$AV16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AW16>0),1/('10   Trucks'!$AW16*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",IF(K17=0,0,'19 Truck Optimization'!BB17),0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L17>0,AQ17*T17*'10   Trucks'!$N17*M17/L17,0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(TRUNC(R17/'10   Trucks'!$N17)<TRUNC(S17/'10   Trucks'!$N17),TRUNC(S17/'10   Trucks'!$N17),TRUNC(R17/'10   Trucks'!$N17)),\n0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A17,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A17,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A17,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A17,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A17,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A17,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A17,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T17*\nIF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$Y17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$Z17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$AA17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$Y17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(Y17>0,AI17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$Z17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(Z17>0,AJ17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$AA17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(AA17>0,AK17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AR17>0),1/('10   Trucks'!$AR17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AS17>0),1/('10   Trucks'!$AS17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AT17>0),1/('10   Trucks'!$AT17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AU17>0),1/('10   Trucks'!$AU17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AV17>0),1/('10   Trucks'!$AV17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AW17>0),1/('10   Trucks'!$AW17*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D18,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",IF(K18=0,0,'19 Truck Optimization'!BB18),0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L18>0,AQ18*T18*'10   Trucks'!$N18*M18/L18,0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(TRUNC(R18/'10   Trucks'!$N18)<TRUNC(S18/'10   Trucks'!$N18),TRUNC(S18/'10   Trucks'!$N18),TRUNC(R18/'10   Trucks'!$N18)),\n0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A18,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A18,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A18,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A18,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A18,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A18,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A18,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T18*\nIF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$Y18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$Z18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$AA18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$Y18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(Y18>0,AI18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$Z18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(Z18>0,AJ18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$AA18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(AA18>0,AK18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AR18>0),1/('10   Trucks'!$AR18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AS18>0),1/('10   Trucks'!$AS18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AT18>0),1/('10   Trucks'!$AT18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AU18>0),1/('10   Trucks'!$AU18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AV18>0),1/('10   Trucks'!$AV18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AW18>0),1/('10   Trucks'!$AW18*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D19,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",IF(K19=0,0,'19 Truck Optimization'!BB19),0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L19>0,AQ19*T19*'10   Trucks'!$N19*M19/L19,0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(TRUNC(R19/'10   Trucks'!$N19)<TRUNC(S19/'10   Trucks'!$N19),TRUNC(S19/'10   Trucks'!$N19),TRUNC(R19/'10   Trucks'!$N19)),\n0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A19,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A19,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A19,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A19,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A19,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A19,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A19,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T19*\nIF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$Y19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$Z19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$AA19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$Y19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(Y19>0,AI19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$Z19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(Z19>0,AJ19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$AA19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(AA19>0,AK19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AR19>0),1/('10   Trucks'!$AR19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AS19>0),1/('10   Trucks'!$AS19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AT19>0),1/('10   Trucks'!$AT19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AU19>0),1/('10   Trucks'!$AU19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AV19>0),1/('10   Trucks'!$AV19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AW19>0),1/('10   Trucks'!$AW19*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D20,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"SUM(AL20:AP20)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",IF(K20=0,0,'19 Truck Optimization'!BB20),0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L20>0,AQ20*T20*'10   Trucks'!$N20*M20/L20,0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K20=0,O20=0),0,IF(K20/O20<P20,P20,K20/O20))","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(TRUNC(R20/'10   Trucks'!$N20)<TRUNC(S20/'10   Trucks'!$N20),TRUNC(S20/'10   Trucks'!$N20),TRUNC(R20/'10   Trucks'!$N20)),\n0)","v":0},{"$f":"SUM(V20:X20)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A20,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A20,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A20,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A20,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A20,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A20,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A20,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V20*0.3048","v":0},{"$f":"W20*0.3048","v":0},{"$f":"X20*0.3048","v":0},{"$f":"IF(Y20>=$AB20,\nY20+$AB20,\nABS(Y20+$AB20)\n)","v":0},{"$f":"IF(Z20>=$AB20,\nZ20+$AB20,\nABS(Z20+$AB20)\n)","v":0},{"$f":"IF(AA20>=$AB20,\nAA20+$AB20,\nABS(AA20+$AB20)\n)","v":0},{"$f":"IF(-Y20>=$AB20,\n-Y20+$AB20,\nABS(-Y20+$AB20)\n)","v":0},{"$f":"IF(-Z20>=$AB20,\n-Z20+$AB20,\nABS(-Z20+$AB20)\n)","v":0},{"$f":"IF(-AA20>=$AB20,\n-AA20+$AB20,\nABS(-AA20+$AB20)\n)","v":0},{"$f":"(AR20*AC20+AS20*AD20+AE20*AT20)","v":0},{"$f":"(AU20*AC20+AV20*AD20+AE20*AW20)","v":0},{"$f":"T20*\nIF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$Y20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$Z20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$AA20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$Y20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(Y20>0,AI20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$Z20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(Z20>0,AJ20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$AA20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(AA20>0,AK20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AR20>0),1/('10   Trucks'!$AR20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AS20>0),1/('10   Trucks'!$AS20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AT20>0),1/('10   Trucks'!$AT20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AU20>0),1/('10   Trucks'!$AU20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AV20>0),1/('10   Trucks'!$AV20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AW20>0),1/('10   Trucks'!$AW20*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",IF(K21=0,0,'19 Truck Optimization'!BB21),0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L21>0,AQ21*T21*'10   Trucks'!$N21*M21/L21,0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(TRUNC(R21/'10   Trucks'!$N21)<TRUNC(S21/'10   Trucks'!$N21),TRUNC(S21/'10   Trucks'!$N21),TRUNC(R21/'10   Trucks'!$N21)),\n0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A21,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A21,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A21,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A21,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A21,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A21,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A21,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T21*\nIF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$Y21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$Z21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$AA21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$Y21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(Y21>0,AI21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$Z21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(Z21>0,AJ21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$AA21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(AA21>0,AK21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AR21>0),1/('10   Trucks'!$AR21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AS21>0),1/('10   Trucks'!$AS21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AT21>0),1/('10   Trucks'!$AT21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AU21>0),1/('10   Trucks'!$AU21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AV21>0),1/('10   Trucks'!$AV21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AW21>0),1/('10   Trucks'!$AW21*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D22,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",IF(K22=0,0,'19 Truck Optimization'!BB22),0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L22>0,AQ22*T22*'10   Trucks'!$N22*M22/L22,0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(TRUNC(R22/'10   Trucks'!$N22)<TRUNC(S22/'10   Trucks'!$N22),TRUNC(S22/'10   Trucks'!$N22),TRUNC(R22/'10   Trucks'!$N22)),\n0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A22,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A22,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A22,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A22,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A22,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A22,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A22,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T22*\nIF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$Y22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$Z22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$AA22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$Y22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(Y22>0,AI22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$Z22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(Z22>0,AJ22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$AA22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(AA22>0,AK22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AR22>0),1/('10   Trucks'!$AR22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AS22>0),1/('10   Trucks'!$AS22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AT22>0),1/('10   Trucks'!$AT22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AU22>0),1/('10   Trucks'!$AU22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AV22>0),1/('10   Trucks'!$AV22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AW22>0),1/('10   Trucks'!$AW22*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D23,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",IF(K23=0,0,'19 Truck Optimization'!BB23),0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L23>0,AQ23*T23*'10   Trucks'!$N23*M23/L23,0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(TRUNC(R23/'10   Trucks'!$N23)<TRUNC(S23/'10   Trucks'!$N23),TRUNC(S23/'10   Trucks'!$N23),TRUNC(R23/'10   Trucks'!$N23)),\n0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A23,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A23,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A23,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A23,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A23,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A23,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A23,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T23*\nIF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$Y23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$Z23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$AA23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$Y23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(Y23>0,AI23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$Z23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(Z23>0,AJ23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$AA23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(AA23>0,AK23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AR23>0),1/('10   Trucks'!$AR23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AS23>0),1/('10   Trucks'!$AS23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AT23>0),1/('10   Trucks'!$AT23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AU23>0),1/('10   Trucks'!$AU23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AV23>0),1/('10   Trucks'!$AV23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AW23>0),1/('10   Trucks'!$AW23*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D24,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",IF(K24=0,0,'19 Truck Optimization'!BB24),0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L24>0,AQ24*T24*'10   Trucks'!$N24*M24/L24,0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(TRUNC(R24/'10   Trucks'!$N24)<TRUNC(S24/'10   Trucks'!$N24),TRUNC(S24/'10   Trucks'!$N24),TRUNC(R24/'10   Trucks'!$N24)),\n0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A24,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A24,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A24,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A24,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A24,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A24,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A24,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T24*\nIF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$Y24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$Z24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$AA24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$Y24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(Y24>0,AI24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$Z24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(Z24>0,AJ24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$AA24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(AA24>0,AK24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AR24>0),1/('10   Trucks'!$AR24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AS24>0),1/('10   Trucks'!$AS24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AT24>0),1/('10   Trucks'!$AT24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AU24>0),1/('10   Trucks'!$AU24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AV24>0),1/('10   Trucks'!$AV24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AW24>0),1/('10   Trucks'!$AW24*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D25,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",IF(K25=0,0,'19 Truck Optimization'!BB25),0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L25>0,AQ25*T25*'10   Trucks'!$N25*M25/L25,0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(TRUNC(R25/'10   Trucks'!$N25)<TRUNC(S25/'10   Trucks'!$N25),TRUNC(S25/'10   Trucks'!$N25),TRUNC(R25/'10   Trucks'!$N25)),\n0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A25,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A25,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A25,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A25,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A25,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A25,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A25,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T25*\nIF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$Y25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$Z25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$AA25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$Y25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(Y25>0,AI25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$Z25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(Z25>0,AJ25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$AA25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(AA25>0,AK25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AR25>0),1/('10   Trucks'!$AR25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AS25>0),1/('10   Trucks'!$AS25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AT25>0),1/('10   Trucks'!$AT25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AU25>0),1/('10   Trucks'!$AU25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AV25>0),1/('10   Trucks'!$AV25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AW25>0),1/('10   Trucks'!$AW25*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D26,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",IF(K26=0,0,'19 Truck Optimization'!BB26),0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L26>0,AQ26*T26*'10   Trucks'!$N26*M26/L26,0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(TRUNC(R26/'10   Trucks'!$N26)<TRUNC(S26/'10   Trucks'!$N26),TRUNC(S26/'10   Trucks'!$N26),TRUNC(R26/'10   Trucks'!$N26)),\n0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A26,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A26,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A26,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A26,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A26,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A26,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A26,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T26*\nIF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$Y26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$Z26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$AA26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$Y26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(Y26>0,AI26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$Z26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(Z26>0,AJ26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$AA26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(AA26>0,AK26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AR26>0),1/('10   Trucks'!$AR26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AS26>0),1/('10   Trucks'!$AS26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AT26>0),1/('10   Trucks'!$AT26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AU26>0),1/('10   Trucks'!$AU26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AV26>0),1/('10   Trucks'!$AV26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AW26>0),1/('10   Trucks'!$AW26*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D27,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",IF(K27=0,0,'19 Truck Optimization'!BB27),0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L27>0,AQ27*T27*'10   Trucks'!$N27*M27/L27,0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(TRUNC(R27/'10   Trucks'!$N27)<TRUNC(S27/'10   Trucks'!$N27),TRUNC(S27/'10   Trucks'!$N27),TRUNC(R27/'10   Trucks'!$N27)),\n0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A27,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A27,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A27,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A27,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A27,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A27,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A27,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T27*\nIF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$Y27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$Z27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$AA27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$Y27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(Y27>0,AI27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$Z27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(Z27>0,AJ27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$AA27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(AA27>0,AK27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AR27>0),1/('10   Trucks'!$AR27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AS27>0),1/('10   Trucks'!$AS27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AT27>0),1/('10   Trucks'!$AT27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AU27>0),1/('10   Trucks'!$AU27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AV27>0),1/('10   Trucks'!$AV27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AW27>0),1/('10   Trucks'!$AW27*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D28,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",IF(K28=0,0,'19 Truck Optimization'!BB28),0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L28>0,AQ28*T28*'10   Trucks'!$N28*M28/L28,0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(TRUNC(R28/'10   Trucks'!$N28)<TRUNC(S28/'10   Trucks'!$N28),TRUNC(S28/'10   Trucks'!$N28),TRUNC(R28/'10   Trucks'!$N28)),\n0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A28,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A28,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A28,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A28,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A28,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A28,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A28,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T28*\nIF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$Y28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$Z28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$AA28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$Y28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(Y28>0,AI28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$Z28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(Z28>0,AJ28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$AA28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(AA28>0,AK28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AR28>0),1/('10   Trucks'!$AR28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AS28>0),1/('10   Trucks'!$AS28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AT28>0),1/('10   Trucks'!$AT28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AU28>0),1/('10   Trucks'!$AU28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AV28>0),1/('10   Trucks'!$AV28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AW28>0),1/('10   Trucks'!$AW28*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D29,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",IF(K29=0,0,'19 Truck Optimization'!BB29),0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L29>0,AQ29*T29*'10   Trucks'!$N29*M29/L29,0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(TRUNC(R29/'10   Trucks'!$N29)<TRUNC(S29/'10   Trucks'!$N29),TRUNC(S29/'10   Trucks'!$N29),TRUNC(R29/'10   Trucks'!$N29)),\n0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A29,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A29,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A29,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A29,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A29,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A29,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A29,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T29*\nIF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$Y29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$Z29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$AA29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$Y29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(Y29>0,AI29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$Z29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(Z29>0,AJ29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$AA29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(AA29>0,AK29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AR29>0),1/('10   Trucks'!$AR29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AS29>0),1/('10   Trucks'!$AS29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AT29>0),1/('10   Trucks'!$AT29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AU29>0),1/('10   Trucks'!$AU29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AV29>0),1/('10   Trucks'!$AV29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AW29>0),1/('10   Trucks'!$AW29*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D30,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",IF(K30=0,0,'19 Truck Optimization'!BB30),0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L30>0,AQ30*T30*'10   Trucks'!$N30*M30/L30,0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(TRUNC(R30/'10   Trucks'!$N30)<TRUNC(S30/'10   Trucks'!$N30),TRUNC(S30/'10   Trucks'!$N30),TRUNC(R30/'10   Trucks'!$N30)),\n0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A30,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A30,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A30,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A30,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A30,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A30,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A30,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T30*\nIF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$Y30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$Z30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$AA30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$Y30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(Y30>0,AI30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$Z30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(Z30>0,AJ30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$AA30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(AA30>0,AK30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AR30>0),1/('10   Trucks'!$AR30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AS30>0),1/('10   Trucks'!$AS30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AT30>0),1/('10   Trucks'!$AT30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AU30>0),1/('10   Trucks'!$AU30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AV30>0),1/('10   Trucks'!$AV30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AW30>0),1/('10   Trucks'!$AW30*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D31,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",IF(K31=0,0,'19 Truck Optimization'!BB31),0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L31>0,AQ31*T31*'10   Trucks'!$N31*M31/L31,0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(TRUNC(R31/'10   Trucks'!$N31)<TRUNC(S31/'10   Trucks'!$N31),TRUNC(S31/'10   Trucks'!$N31),TRUNC(R31/'10   Trucks'!$N31)),\n0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A31,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A31,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A31,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A31,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A31,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A31,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A31,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T31*\nIF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$Y31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$Z31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$AA31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$Y31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(Y31>0,AI31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$Z31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(Z31>0,AJ31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$AA31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(AA31>0,AK31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AR31>0),1/('10   Trucks'!$AR31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AS31>0),1/('10   Trucks'!$AS31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AT31>0),1/('10   Trucks'!$AT31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AU31>0),1/('10   Trucks'!$AU31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AV31>0),1/('10   Trucks'!$AV31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AW31>0),1/('10   Trucks'!$AW31*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D32,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",IF(K32=0,0,'19 Truck Optimization'!BB32),0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L32>0,AQ32*T32*'10   Trucks'!$N32*M32/L32,0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(TRUNC(R32/'10   Trucks'!$N32)<TRUNC(S32/'10   Trucks'!$N32),TRUNC(S32/'10   Trucks'!$N32),TRUNC(R32/'10   Trucks'!$N32)),\n0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A32,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A32,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A32,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A32,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A32,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A32,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A32,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T32*\nIF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$Y32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$Z32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$AA32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$Y32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(Y32>0,AI32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$Z32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(Z32>0,AJ32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$AA32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(AA32>0,AK32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AR32>0),1/('10   Trucks'!$AR32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AS32>0),1/('10   Trucks'!$AS32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AT32>0),1/('10   Trucks'!$AT32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AU32>0),1/('10   Trucks'!$AU32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AV32>0),1/('10   Trucks'!$AV32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AW32>0),1/('10   Trucks'!$AW32*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D33,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",IF(K33=0,0,'19 Truck Optimization'!BB33),0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L33>0,AQ33*T33*'10   Trucks'!$N33*M33/L33,0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(TRUNC(R33/'10   Trucks'!$N33)<TRUNC(S33/'10   Trucks'!$N33),TRUNC(S33/'10   Trucks'!$N33),TRUNC(R33/'10   Trucks'!$N33)),\n0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A33,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A33,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A33,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A33,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A33,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A33,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A33,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T33*\nIF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$Y33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$Z33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$AA33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$Y33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(Y33>0,AI33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$Z33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(Z33>0,AJ33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$AA33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(AA33>0,AK33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AR33>0),1/('10   Trucks'!$AR33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AS33>0),1/('10   Trucks'!$AS33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AT33>0),1/('10   Trucks'!$AT33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AU33>0),1/('10   Trucks'!$AU33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AV33>0),1/('10   Trucks'!$AV33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AW33>0),1/('10   Trucks'!$AW33*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D34,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",IF(K34=0,0,'19 Truck Optimization'!BB34),0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L34>0,AQ34*T34*'10   Trucks'!$N34*M34/L34,0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(TRUNC(R34/'10   Trucks'!$N34)<TRUNC(S34/'10   Trucks'!$N34),TRUNC(S34/'10   Trucks'!$N34),TRUNC(R34/'10   Trucks'!$N34)),\n0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A34,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A34,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A34,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A34,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A34,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A34,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A34,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*\nIF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$Y34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$Z34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$AA34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$Y34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(Y34>0,AI34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$Z34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(Z34>0,AJ34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$AA34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(AA34>0,AK34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AR34>0),1/('10   Trucks'!$AR34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AS34>0),1/('10   Trucks'!$AS34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AT34>0),1/('10   Trucks'!$AT34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AU34>0),1/('10   Trucks'!$AU34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AV34>0),1/('10   Trucks'!$AV34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AW34>0),1/('10   Trucks'!$AW34*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D35,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",IF(K35=0,0,'19 Truck Optimization'!BB35),0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L35>0,AQ35*T35*'10   Trucks'!$N35*M35/L35,0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(TRUNC(R35/'10   Trucks'!$N35)<TRUNC(S35/'10   Trucks'!$N35),TRUNC(S35/'10   Trucks'!$N35),TRUNC(R35/'10   Trucks'!$N35)),\n0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A35,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A35,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A35,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A35,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A35,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A35,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A35,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T35*\nIF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$Y35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$Z35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$AA35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$Y35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(Y35>0,AI35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$Z35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(Z35>0,AJ35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$AA35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(AA35>0,AK35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AR35>0),1/('10   Trucks'!$AR35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AS35>0),1/('10   Trucks'!$AS35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AT35>0),1/('10   Trucks'!$AT35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AU35>0),1/('10   Trucks'!$AU35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AV35>0),1/('10   Trucks'!$AV35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AW35>0),1/('10   Trucks'!$AW35*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D36,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",IF(K36=0,0,'19 Truck Optimization'!BB36),0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L36>0,AQ36*T36*'10   Trucks'!$N36*M36/L36,0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(TRUNC(R36/'10   Trucks'!$N36)<TRUNC(S36/'10   Trucks'!$N36),TRUNC(S36/'10   Trucks'!$N36),TRUNC(R36/'10   Trucks'!$N36)),\n0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A36,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A36,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A36,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A36,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A36,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A36,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A36,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T36*\nIF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$Y36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$Z36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$AA36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$Y36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(Y36>0,AI36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$Z36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(Z36>0,AJ36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$AA36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(AA36>0,AK36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AR36>0),1/('10   Trucks'!$AR36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AS36>0),1/('10   Trucks'!$AS36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AT36>0),1/('10   Trucks'!$AT36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AU36>0),1/('10   Trucks'!$AU36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AV36>0),1/('10   Trucks'!$AV36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AW36>0),1/('10   Trucks'!$AW36*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D37,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",IF(K37=0,0,'19 Truck Optimization'!BB37),0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L37>0,AQ37*T37*'10   Trucks'!$N37*M37/L37,0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(TRUNC(R37/'10   Trucks'!$N37)<TRUNC(S37/'10   Trucks'!$N37),TRUNC(S37/'10   Trucks'!$N37),TRUNC(R37/'10   Trucks'!$N37)),\n0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A37,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A37,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A37,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A37,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A37,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A37,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A37,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T37*\nIF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$Y37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$Z37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$AA37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$Y37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(Y37>0,AI37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$Z37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(Z37>0,AJ37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$AA37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(AA37>0,AK37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AR37>0),1/('10   Trucks'!$AR37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AS37>0),1/('10   Trucks'!$AS37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AT37>0),1/('10   Trucks'!$AT37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AU37>0),1/('10   Trucks'!$AU37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AV37>0),1/('10   Trucks'!$AV37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AW37>0),1/('10   Trucks'!$AW37*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D38,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",IF(K38=0,0,'19 Truck Optimization'!BB38),0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L38>0,AQ38*T38*'10   Trucks'!$N38*M38/L38,0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(TRUNC(R38/'10   Trucks'!$N38)<TRUNC(S38/'10   Trucks'!$N38),TRUNC(S38/'10   Trucks'!$N38),TRUNC(R38/'10   Trucks'!$N38)),\n0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A38,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A38,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A38,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A38,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A38,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A38,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A38,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T38*\nIF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$Y38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$Z38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$AA38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$Y38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(Y38>0,AI38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$Z38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(Z38>0,AJ38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$AA38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(AA38>0,AK38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AR38>0),1/('10   Trucks'!$AR38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AS38>0),1/('10   Trucks'!$AS38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AT38>0),1/('10   Trucks'!$AT38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AU38>0),1/('10   Trucks'!$AU38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AV38>0),1/('10   Trucks'!$AV38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AW38>0),1/('10   Trucks'!$AW38*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D39,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",IF(K39=0,0,'19 Truck Optimization'!BB39),0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L39>0,AQ39*T39*'10   Trucks'!$N39*M39/L39,0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(TRUNC(R39/'10   Trucks'!$N39)<TRUNC(S39/'10   Trucks'!$N39),TRUNC(S39/'10   Trucks'!$N39),TRUNC(R39/'10   Trucks'!$N39)),\n0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A39,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A39,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A39,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A39,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A39,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A39,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A39,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T39*\nIF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$Y39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$Z39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$AA39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$Y39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(Y39>0,AI39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$Z39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(Z39>0,AJ39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$AA39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(AA39>0,AK39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AR39>0),1/('10   Trucks'!$AR39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AS39>0),1/('10   Trucks'!$AS39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AT39>0),1/('10   Trucks'!$AT39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AU39>0),1/('10   Trucks'!$AU39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AV39>0),1/('10   Trucks'!$AV39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AW39>0),1/('10   Trucks'!$AW39*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D40,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",IF(K40=0,0,'19 Truck Optimization'!BB40),0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L40>0,AQ40*T40*'10   Trucks'!$N40*M40/L40,0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(TRUNC(R40/'10   Trucks'!$N40)<TRUNC(S40/'10   Trucks'!$N40),TRUNC(S40/'10   Trucks'!$N40),TRUNC(R40/'10   Trucks'!$N40)),\n0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A40,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A40,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A40,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A40,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A40,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A40,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A40,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T40*\nIF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$Y40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$Z40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$AA40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$Y40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(Y40>0,AI40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$Z40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(Z40>0,AJ40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$AA40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(AA40>0,AK40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AR40>0),1/('10   Trucks'!$AR40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AS40>0),1/('10   Trucks'!$AS40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AT40>0),1/('10   Trucks'!$AT40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AU40>0),1/('10   Trucks'!$AU40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AV40>0),1/('10   Trucks'!$AV40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AW40>0),1/('10   Trucks'!$AW40*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D41,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",IF(K41=0,0,'19 Truck Optimization'!BB41),0)","v":0},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L41>0,AQ41*T41*'10   Trucks'!$N41*M41/L41,0)","v":0},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(TRUNC(R41/'10   Trucks'!$N41)<TRUNC(S41/'10   Trucks'!$N41),TRUNC(S41/'10   Trucks'!$N41),TRUNC(R41/'10   Trucks'!$N41)),\n0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A41,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A41,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A41,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A41,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A41,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A41,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A41,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T41*\nIF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$Y41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$Z41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$AA41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$Y41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(Y41>0,AI41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$Z41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(Z41>0,AJ41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$AA41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(AA41>0,AK41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AR41>0),1/('10   Trucks'!$AR41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AS41>0),1/('10   Trucks'!$AS41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AT41>0),1/('10   Trucks'!$AT41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AU41>0),1/('10   Trucks'!$AU41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AV41>0),1/('10   Trucks'!$AV41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AW41>0),1/('10   Trucks'!$AW41*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D42,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",IF(K42=0,0,'19 Truck Optimization'!BB42),0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L42>0,AQ42*T42*'10   Trucks'!$N42*M42/L42,0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(TRUNC(R42/'10   Trucks'!$N42)<TRUNC(S42/'10   Trucks'!$N42),TRUNC(S42/'10   Trucks'!$N42),TRUNC(R42/'10   Trucks'!$N42)),\n0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A42,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A42,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A42,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A42,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A42,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A42,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A42,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T42*\nIF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$Y42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$Z42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$AA42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$Y42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(Y42>0,AI42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$Z42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(Z42>0,AJ42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$AA42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(AA42>0,AK42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AR42>0),1/('10   Trucks'!$AR42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AS42>0),1/('10   Trucks'!$AS42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AT42>0),1/('10   Trucks'!$AT42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AU42>0),1/('10   Trucks'!$AU42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AV42>0),1/('10   Trucks'!$AV42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AW42>0),1/('10   Trucks'!$AW42*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(LEFT(D43,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",IF(K43=0,0,'19 Truck Optimization'!BB43),0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L43>0,AQ43*T43*'10   Trucks'!$N43*M43/L43,0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(TRUNC(R43/'10   Trucks'!$N43)<TRUNC(S43/'10   Trucks'!$N43),TRUNC(S43/'10   Trucks'!$N43),TRUNC(R43/'10   Trucks'!$N43)),\n0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A43,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A43,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A43,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A43,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A43,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A43,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A43,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*\nIF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$Y43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$Z43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$AA43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$Y43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(Y43>0,AI43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$Z43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(Z43>0,AJ43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$AA43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(AA43>0,AK43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AR43>0),1/('10   Trucks'!$AR43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AS43>0),1/('10   Trucks'!$AS43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AT43>0),1/('10   Trucks'!$AT43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AU43>0),1/('10   Trucks'!$AU43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AV43>0),1/('10   Trucks'!$AV43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AW43>0),1/('10   Trucks'!$AW43*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(LEFT(D44,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",IF(K44=0,0,'19 Truck Optimization'!BB44),0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L44>0,AQ44*T44*'10   Trucks'!$N44*M44/L44,0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(TRUNC(R44/'10   Trucks'!$N44)<TRUNC(S44/'10   Trucks'!$N44),TRUNC(S44/'10   Trucks'!$N44),TRUNC(R44/'10   Trucks'!$N44)),\n0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A44,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A44,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A44,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A44,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A44,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A44,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A44,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T44*\nIF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$Y44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$Z44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$AA44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$Y44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(Y44>0,AI44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$Z44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(Z44>0,AJ44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$AA44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(AA44>0,AK44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AR44>0),1/('10   Trucks'!$AR44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AS44>0),1/('10   Trucks'!$AS44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AT44>0),1/('10   Trucks'!$AT44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AU44>0),1/('10   Trucks'!$AU44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AV44>0),1/('10   Trucks'!$AV44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AW44>0),1/('10   Trucks'!$AW44*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(LEFT(D45,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",IF(K45=0,0,'19 Truck Optimization'!BB45),0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L45>0,AQ45*T45*'10   Trucks'!$N45*M45/L45,0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(TRUNC(R45/'10   Trucks'!$N45)<TRUNC(S45/'10   Trucks'!$N45),TRUNC(S45/'10   Trucks'!$N45),TRUNC(R45/'10   Trucks'!$N45)),\n0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A45,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A45,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A45,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A45,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A45,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A45,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A45,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*\nIF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$Y45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$Z45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$AA45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$Y45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(Y45>0,AI45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$Z45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(Z45>0,AJ45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$AA45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(AA45>0,AK45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AR45>0),1/('10   Trucks'!$AR45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AS45>0),1/('10   Trucks'!$AS45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AT45>0),1/('10   Trucks'!$AT45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AU45>0),1/('10   Trucks'!$AU45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AV45>0),1/('10   Trucks'!$AV45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AW45>0),1/('10   Trucks'!$AW45*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D46,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":2647.5506172839505},11.266138898671873,{"$f":"IF(LEFT(D46,2)=\"Tk\",IF(K46=0,0,'19 Truck Optimization'!BB46),0)","v":5},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L46>0,AQ46*T46*'10   Trucks'!$N46*M46/L46,0)","v":3116.0853168727176},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0.84842284335252116},0.84963996426805621,{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(TRUNC(R46/'10   Trucks'!$N46)<TRUNC(S46/'10   Trucks'!$N46),TRUNC(S46/'10   Trucks'!$N46),TRUNC(R46/'10   Trucks'!$N46)),\n0)","v":5},3875,{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A46,Quantities[],Quantities!$O$2)),\n0)","v":750},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A46,Quantities[],Quantities!$Q$2)),\n0)","v":3125},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A46,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A46,Quantities[],Quantities!$P$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A46,Quantities[],Quantities!$R$2)),\n0)","v":0.1},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A46,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A46,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},228.60000000000002,952.5,0,7.5000000000000011E-2,0.125,2.5000000000000001E-2,0.125,7.5000000000000011E-2,2.5000000000000001E-2,5.2258003681054683,1.9903385305664059,{"$f":"T46*\nIF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$Y46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$Z46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":4.8523193359374999E-3},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$AA46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$Y46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(Y46>0,AI46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$Z46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(Z46>0,AJ46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":1.5380161328124996E-3},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$AA46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(AA46>0,AK46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AR46>0),1/('10   Trucks'!$AR46*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AS46>0),1/('10   Trucks'!$AS46*1609.344/60),0)","v":7.6833919932099564},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AT46>0),1/('10   Trucks'!$AT46*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AU46>0),1/('10   Trucks'!$AU46*1609.344/60),0)","v":16.222081265854424},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AV46>0),1/('10   Trucks'!$AV46*1609.344/60),0)","v":24.24049445181284},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AW46>0),1/('10   Trucks'!$AW46*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D47,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":535.35802469135797},11.263167428644163,{"$f":"IF(LEFT(D47,2)=\"Tk\",IF(K47=0,0,'19 Truck Optimization'!BB47),0)","v":5},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L47>0,AQ47*T47*'10   Trucks'!$N47*M47/L47,0)","v":3116.9074083653227},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0.17155856230095148},0.17175936097894198,{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(TRUNC(R47/'10   Trucks'!$N47)<TRUNC(S47/'10   Trucks'!$N47),TRUNC(S47/'10   Trucks'!$N47),TRUNC(R47/'10   Trucks'!$N47)),\n0)","v":5},6700,{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A47,Quantities[],Quantities!$O$2)),\n0)","v":2250},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A47,Quantities[],Quantities!$Q$2)),\n0)","v":3650},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A47,Quantities[],Quantities!$S$2)),\n0)","v":800},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A47,Quantities[],Quantities!$P$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A47,Quantities[],Quantities!$R$2)),\n0)","v":-1.7000000000000001E-2},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A47,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A47,Quantities[],Quantities!$T$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},685.80000000000007,1112.52,243.84,7.5000000000000011E-2,8.0000000000000002E-3,7.5000000000000011E-2,0.125,4.2000000000000003E-2,0.125,3.6284937208319286,3.5846737078122359,{"$f":"T47*\nIF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$Y47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$Z47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":1.0537918464000001E-3},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$AA47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$Y47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(Y47>0,AI47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$Z47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(Z47>0,AJ47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":1.3016717368E-3},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$AA47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(AA47>0,AK47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AR47>0),1/('10   Trucks'!$AR47*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AS47>0),1/('10   Trucks'!$AS47*1609.344/60),0)","v":35.379161132822404},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AT47>0),1/('10   Trucks'!$AT47*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AU47>0),1/('10   Trucks'!$AU47*1609.344/60),0)","v":16.222081265854424},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AV47>0),1/('10   Trucks'!$AV47*1609.344/60),0)","v":28.641838399206488},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AW47>0),1/('10   Trucks'!$AW47*1609.344/60),0)","v":16.222081265854424}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D48,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":5865.4197530864194},7.116742990150728,{"$f":"IF(LEFT(D48,2)=\"Tk\",IF(K48=0,0,'19 Truck Optimization'!BB48),0)","v":3},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L48>0,AQ48*T48*'10   Trucks'!$N48*M48/L48,0)","v":2959.7457754412849},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":1.8796075406009536},1.9817309316750056,{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(TRUNC(R48/'10   Trucks'!$N48)<TRUNC(S48/'10   Trucks'!$N48),TRUNC(S48/'10   Trucks'!$N48),TRUNC(R48/'10   Trucks'!$N48)),\n0)","v":5},3025,{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A48,Quantities[],Quantities!$O$2)),\n0)","v":550},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A48,Quantities[],Quantities!$Q$2)),\n0)","v":2000},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A48,Quantities[],Quantities!$S$2)),\n0)","v":475},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A48,Quantities[],Quantities!$P$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A48,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A48,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A48,Quantities[],Quantities!$T$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},167.64000000000001,609.6,144.78,7.5000000000000011E-2,2.5000000000000001E-2,7.5000000000000011E-2,0.125,2.5000000000000001E-2,0.125,1.7085213003749999,1.3582216897757282,{"$f":"T48*\nIF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$Y48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$Z48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$AA48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$Y48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(Y48>0,AI48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$Z48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(Z48>0,AJ48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$AA48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(AA48>0,AK48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AR48>0),1/('10   Trucks'!$AR48*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AS48>0),1/('10   Trucks'!$AS48*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AT48>0),1/('10   Trucks'!$AT48*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AU48>0),1/('10   Trucks'!$AU48*1609.344/60),0)","v":16.222081265854424},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AV48>0),1/('10   Trucks'!$AV48*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AW48>0),1/('10   Trucks'!$AW48*1609.344/60),0)","v":16.222081265854424}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D49,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":685.89506172839515},10.660850434144164,{"$f":"IF(LEFT(D49,2)=\"Tk\",IF(K49=0,0,'19 Truck Optimization'!BB49),0)","v":5},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L49>0,AQ49*T49*'10   Trucks'!$N49*M49/L49,0)","v":3293.0065210898219},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0.21979902280774638},0.21979902280774638,{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(TRUNC(R49/'10   Trucks'!$N49)<TRUNC(S49/'10   Trucks'!$N49),TRUNC(S49/'10   Trucks'!$N49),TRUNC(R49/'10   Trucks'!$N49)),\n0)","v":5},6300,{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A49,Quantities[],Quantities!$O$2)),\n0)","v":2250},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A49,Quantities[],Quantities!$Q$2)),\n0)","v":3650},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A49,Quantities[],Quantities!$S$2)),\n0)","v":400},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A49,Quantities[],Quantities!$P$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A49,Quantities[],Quantities!$R$2)),\n0)","v":-1.7000000000000001E-2},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A49,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A49,Quantities[],Quantities!$T$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},685.80000000000007,1112.52,121.92,7.5000000000000011E-2,8.0000000000000002E-3,7.5000000000000011E-2,0.125,4.2000000000000003E-2,0.125,3.3063784138319283,3.304472020312236,{"$f":"T49*\nIF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$Y49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$Z49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":1.0537918464000001E-3},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$AA49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$Y49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(Y49>0,AI49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$Z49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(Z49>0,AJ49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":1.3016717368E-3},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$AA49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(AA49>0,AK49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AR49>0),1/('10   Trucks'!$AR49*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AS49>0),1/('10   Trucks'!$AS49*1609.344/60),0)","v":35.379161132822404},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AT49>0),1/('10   Trucks'!$AT49*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AU49>0),1/('10   Trucks'!$AU49*1609.344/60),0)","v":16.222081265854424},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AV49>0),1/('10   Trucks'!$AV49*1609.344/60),0)","v":28.641838399206488},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AW49>0),1/('10   Trucks'!$AW49*1609.344/60),0)","v":16.222081265854424}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D50,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":537.77777777777783},9.5850059493521815,{"$f":"IF(LEFT(D50,2)=\"Tk\",IF(K50=0,0,'19 Truck Optimization'!BB50),0)","v":4},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L50>0,AQ50*T50*'10   Trucks'!$N50*M50/L50,0)","v":2930.0972945038357},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0.1723339861135838},0.18353580913047524,{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(TRUNC(R50/'10   Trucks'!$N50)<TRUNC(S50/'10   Trucks'!$N50),TRUNC(S50/'10   Trucks'!$N50),TRUNC(R50/'10   Trucks'!$N50)),\n0)","v":5},4975,{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A50,Quantities[],Quantities!$O$2)),\n0)","v":1450},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A50,Quantities[],Quantities!$Q$2)),\n0)","v":3106.25},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A50,Quantities[],Quantities!$S$2)),\n0)","v":418.75},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A50,Quantities[],Quantities!$P$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A50,Quantities[],Quantities!$R$2)),\n0)","v":1.5162977867203218E-2},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A50,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A50,Quantities[],Quantities!$T$2)),\n0)","v":-0.1},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},441.96000000000004,946.78500000000008,127.63500000000001,7.5000000000000011E-2,4.0162977867203221E-2,7.5000000000000011E-2,0.125,9.8370221327967831E-3,0.125,3.2316205087449381,2.3033854406072445,{"$f":"T50*\nIF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$Y50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$Z50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":1.8237911023667596E-3},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$AA50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":2.642021875E-3},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$Y50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(Y50>0,AI50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$Z50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(Z50>0,AJ50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$AA50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(AA50>0,AK50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2982421874999997E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AR50>0),1/('10   Trucks'!$AR50*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AS50>0),1/('10   Trucks'!$AS50*1609.344/60),0)","v":20.442183036126401},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AT50>0),1/('10   Trucks'!$AT50*1609.344/60),0)","v":14.111265272638985},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AU50>0),1/('10   Trucks'!$AU50*1609.344/60),0)","v":16.222081265854424},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AV50>0),1/('10   Trucks'!$AV50*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AW50>0),1/('10   Trucks'!$AW50*1609.344/60),0)","v":16.222081265854424}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(LEFT(D51,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",IF(K51=0,0,'19 Truck Optimization'!BB51),0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L51>0,AQ51*T51*'10   Trucks'!$N51*M51/L51,0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(TRUNC(R51/'10   Trucks'!$N51)<TRUNC(S51/'10   Trucks'!$N51),TRUNC(S51/'10   Trucks'!$N51),TRUNC(R51/'10   Trucks'!$N51)),\n0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A51,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A51,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A51,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A51,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A51,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A51,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A51,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T51*\nIF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$Y51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$Z51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$AA51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$Y51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(Y51>0,AI51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$Z51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(Z51>0,AJ51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$AA51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(AA51>0,AK51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AR51>0),1/('10   Trucks'!$AR51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AS51>0),1/('10   Trucks'!$AS51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AT51>0),1/('10   Trucks'!$AT51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AU51>0),1/('10   Trucks'!$AU51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AV51>0),1/('10   Trucks'!$AV51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AW51>0),1/('10   Trucks'!$AW51*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(LEFT(D52,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",IF(K52=0,0,'19 Truck Optimization'!BB52),0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L52>0,AQ52*T52*'10   Trucks'!$N52*M52/L52,0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(TRUNC(R52/'10   Trucks'!$N52)<TRUNC(S52/'10   Trucks'!$N52),TRUNC(S52/'10   Trucks'!$N52),TRUNC(R52/'10   Trucks'!$N52)),\n0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A52,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A52,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A52,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A52,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A52,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A52,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A52,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T52*\nIF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$Y52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$Z52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$AA52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$Y52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(Y52>0,AI52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$Z52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(Z52>0,AJ52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$AA52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(AA52>0,AK52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AR52>0),1/('10   Trucks'!$AR52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AS52>0),1/('10   Trucks'!$AS52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AT52>0),1/('10   Trucks'!$AT52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AU52>0),1/('10   Trucks'!$AU52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AV52>0),1/('10   Trucks'!$AV52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AW52>0),1/('10   Trucks'!$AW52*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(LEFT(D53,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",IF(K53=0,0,'19 Truck Optimization'!BB53),0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L53>0,AQ53*T53*'10   Trucks'!$N53*M53/L53,0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(TRUNC(R53/'10   Trucks'!$N53)<TRUNC(S53/'10   Trucks'!$N53),TRUNC(S53/'10   Trucks'!$N53),TRUNC(R53/'10   Trucks'!$N53)),\n0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A53,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A53,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A53,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A53,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A53,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A53,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A53,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T53*\nIF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$Y53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$Z53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$AA53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$Y53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(Y53>0,AI53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$Z53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(Z53>0,AJ53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$AA53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(AA53>0,AK53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AR53>0),1/('10   Trucks'!$AR53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AS53>0),1/('10   Trucks'!$AS53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AT53>0),1/('10   Trucks'!$AT53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AU53>0),1/('10   Trucks'!$AU53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AV53>0),1/('10   Trucks'!$AV53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AW53>0),1/('10   Trucks'!$AW53*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D54,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",IF(K54=0,0,'19 Truck Optimization'!BB54),0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L54>0,AQ54*T54*'10   Trucks'!$N54*M54/L54,0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(TRUNC(R54/'10   Trucks'!$N54)<TRUNC(S54/'10   Trucks'!$N54),TRUNC(S54/'10   Trucks'!$N54),TRUNC(R54/'10   Trucks'!$N54)),\n0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A54,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A54,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A54,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A54,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A54,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A54,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A54,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T54*\nIF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$Y54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$Z54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$AA54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$Y54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(Y54>0,AI54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$Z54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(Z54>0,AJ54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$AA54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(AA54>0,AK54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AR54>0),1/('10   Trucks'!$AR54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AS54>0),1/('10   Trucks'!$AS54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AT54>0),1/('10   Trucks'!$AT54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AU54>0),1/('10   Trucks'!$AU54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AV54>0),1/('10   Trucks'!$AV54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AW54>0),1/('10   Trucks'!$AW54*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D55,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",IF(K55=0,0,'19 Truck Optimization'!BB55),0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L55>0,AQ55*T55*'10   Trucks'!$N55*M55/L55,0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(TRUNC(R55/'10   Trucks'!$N55)<TRUNC(S55/'10   Trucks'!$N55),TRUNC(S55/'10   Trucks'!$N55),TRUNC(R55/'10   Trucks'!$N55)),\n0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A55,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A55,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A55,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A55,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A55,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A55,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A55,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55*\nIF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$Y55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$Z55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$AA55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$Y55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(Y55>0,AI55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$Z55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(Z55>0,AJ55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$AA55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(AA55>0,AK55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AR55>0),1/('10   Trucks'!$AR55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AS55>0),1/('10   Trucks'!$AS55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AT55>0),1/('10   Trucks'!$AT55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AU55>0),1/('10   Trucks'!$AU55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AV55>0),1/('10   Trucks'!$AV55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AW55>0),1/('10   Trucks'!$AW55*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D56,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",IF(K56=0,0,'19 Truck Optimization'!BB56),0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L56>0,AQ56*T56*'10   Trucks'!$N56*M56/L56,0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(TRUNC(R56/'10   Trucks'!$N56)<TRUNC(S56/'10   Trucks'!$N56),TRUNC(S56/'10   Trucks'!$N56),TRUNC(R56/'10   Trucks'!$N56)),\n0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A56,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A56,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A56,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A56,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A56,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A56,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A56,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T56*\nIF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$Y56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$Z56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$AA56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$Y56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(Y56>0,AI56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$Z56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(Z56>0,AJ56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$AA56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(AA56>0,AK56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AR56>0),1/('10   Trucks'!$AR56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AS56>0),1/('10   Trucks'!$AS56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AT56>0),1/('10   Trucks'!$AT56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AU56>0),1/('10   Trucks'!$AU56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AV56>0),1/('10   Trucks'!$AV56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AW56>0),1/('10   Trucks'!$AW56*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D57,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",IF(K57=0,0,'19 Truck Optimization'!BB57),0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L57>0,AQ57*T57*'10   Trucks'!$N57*M57/L57,0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(TRUNC(R57/'10   Trucks'!$N57)<TRUNC(S57/'10   Trucks'!$N57),TRUNC(S57/'10   Trucks'!$N57),TRUNC(R57/'10   Trucks'!$N57)),\n0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A57,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A57,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A57,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A57,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A57,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A57,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A57,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T57*\nIF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$Y57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$Z57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$AA57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$Y57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(Y57>0,AI57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$Z57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(Z57>0,AJ57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$AA57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(AA57>0,AK57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AR57>0),1/('10   Trucks'!$AR57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AS57>0),1/('10   Trucks'!$AS57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AT57>0),1/('10   Trucks'!$AT57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AU57>0),1/('10   Trucks'!$AU57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AV57>0),1/('10   Trucks'!$AV57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AW57>0),1/('10   Trucks'!$AW57*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D58,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",IF(K58=0,0,'19 Truck Optimization'!BB58),0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L58>0,AQ58*T58*'10   Trucks'!$N58*M58/L58,0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(TRUNC(R58/'10   Trucks'!$N58)<TRUNC(S58/'10   Trucks'!$N58),TRUNC(S58/'10   Trucks'!$N58),TRUNC(R58/'10   Trucks'!$N58)),\n0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A58,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A58,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A58,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A58,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A58,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A58,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A58,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T58*\nIF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$Y58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$Z58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$AA58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$Y58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(Y58>0,AI58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$Z58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(Z58>0,AJ58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$AA58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(AA58>0,AK58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AR58>0),1/('10   Trucks'!$AR58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AS58>0),1/('10   Trucks'!$AS58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AT58>0),1/('10   Trucks'!$AT58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AU58>0),1/('10   Trucks'!$AU58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AV58>0),1/('10   Trucks'!$AV58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AW58>0),1/('10   Trucks'!$AW58*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D59,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",IF(K59=0,0,'19 Truck Optimization'!BB59),0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L59>0,AQ59*T59*'10   Trucks'!$N59*M59/L59,0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(TRUNC(R59/'10   Trucks'!$N59)<TRUNC(S59/'10   Trucks'!$N59),TRUNC(S59/'10   Trucks'!$N59),TRUNC(R59/'10   Trucks'!$N59)),\n0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A59,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A59,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A59,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A59,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A59,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A59,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A59,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T59*\nIF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$Y59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$Z59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$AA59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$Y59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(Y59>0,AI59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$Z59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(Z59>0,AJ59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$AA59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(AA59>0,AK59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AR59>0),1/('10   Trucks'!$AR59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AS59>0),1/('10   Trucks'!$AS59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AT59>0),1/('10   Trucks'!$AT59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AU59>0),1/('10   Trucks'!$AU59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AV59>0),1/('10   Trucks'!$AV59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AW59>0),1/('10   Trucks'!$AW59*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D60,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",IF(K60=0,0,'19 Truck Optimization'!BB60),0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L60>0,AQ60*T60*'10   Trucks'!$N60*M60/L60,0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(TRUNC(R60/'10   Trucks'!$N60)<TRUNC(S60/'10   Trucks'!$N60),TRUNC(S60/'10   Trucks'!$N60),TRUNC(R60/'10   Trucks'!$N60)),\n0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A60,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A60,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A60,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A60,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A60,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A60,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A60,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T60*\nIF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$Y60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$Z60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$AA60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$Y60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(Y60>0,AI60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$Z60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(Z60>0,AJ60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$AA60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(AA60>0,AK60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AR60>0),1/('10   Trucks'!$AR60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AS60>0),1/('10   Trucks'!$AS60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AT60>0),1/('10   Trucks'!$AT60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AU60>0),1/('10   Trucks'!$AU60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AV60>0),1/('10   Trucks'!$AV60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AW60>0),1/('10   Trucks'!$AW60*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D61,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",IF(K61=0,0,'19 Truck Optimization'!BB61),0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L61>0,AQ61*T61*'10   Trucks'!$N61*M61/L61,0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(TRUNC(R61/'10   Trucks'!$N61)<TRUNC(S61/'10   Trucks'!$N61),TRUNC(S61/'10   Trucks'!$N61),TRUNC(R61/'10   Trucks'!$N61)),\n0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A61,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A61,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A61,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A61,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A61,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A61,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A61,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T61*\nIF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$Y61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$Z61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$AA61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$Y61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(Y61>0,AI61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$Z61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(Z61>0,AJ61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$AA61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(AA61>0,AK61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AR61>0),1/('10   Trucks'!$AR61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AS61>0),1/('10   Trucks'!$AS61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AT61>0),1/('10   Trucks'!$AT61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AU61>0),1/('10   Trucks'!$AU61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AV61>0),1/('10   Trucks'!$AV61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AW61>0),1/('10   Trucks'!$AW61*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D62,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",IF(K62=0,0,'19 Truck Optimization'!BB62),0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L62>0,AQ62*T62*'10   Trucks'!$N62*M62/L62,0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(TRUNC(R62/'10   Trucks'!$N62)<TRUNC(S62/'10   Trucks'!$N62),TRUNC(S62/'10   Trucks'!$N62),TRUNC(R62/'10   Trucks'!$N62)),\n0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A62,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A62,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A62,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A62,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A62,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A62,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A62,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T62*\nIF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$Y62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$Z62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$AA62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$Y62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(Y62>0,AI62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$Z62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(Z62>0,AJ62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$AA62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(AA62>0,AK62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AR62>0),1/('10   Trucks'!$AR62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AS62>0),1/('10   Trucks'!$AS62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AT62>0),1/('10   Trucks'!$AT62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AU62>0),1/('10   Trucks'!$AU62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AV62>0),1/('10   Trucks'!$AV62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AW62>0),1/('10   Trucks'!$AW62*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D63,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",IF(K63=0,0,'19 Truck Optimization'!BB63),0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L63>0,AQ63*T63*'10   Trucks'!$N63*M63/L63,0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(TRUNC(R63/'10   Trucks'!$N63)<TRUNC(S63/'10   Trucks'!$N63),TRUNC(S63/'10   Trucks'!$N63),TRUNC(R63/'10   Trucks'!$N63)),\n0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A63,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A63,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A63,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A63,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A63,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A63,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A63,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T63*\nIF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$Y63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$Z63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$AA63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$Y63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(Y63>0,AI63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$Z63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(Z63>0,AJ63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$AA63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(AA63>0,AK63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AR63>0),1/('10   Trucks'!$AR63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AS63>0),1/('10   Trucks'!$AS63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AT63>0),1/('10   Trucks'!$AT63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AU63>0),1/('10   Trucks'!$AU63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AV63>0),1/('10   Trucks'!$AV63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AW63>0),1/('10   Trucks'!$AW63*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D64,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",IF(K64=0,0,'19 Truck Optimization'!BB64),0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L64>0,AQ64*T64*'10   Trucks'!$N64*M64/L64,0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(TRUNC(R64/'10   Trucks'!$N64)<TRUNC(S64/'10   Trucks'!$N64),TRUNC(S64/'10   Trucks'!$N64),TRUNC(R64/'10   Trucks'!$N64)),\n0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A64,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A64,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A64,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A64,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A64,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A64,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A64,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T64*\nIF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$Y64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$Z64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$AA64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$Y64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(Y64>0,AI64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$Z64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(Z64>0,AJ64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$AA64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(AA64>0,AK64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AR64>0),1/('10   Trucks'!$AR64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AS64>0),1/('10   Trucks'!$AS64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AT64>0),1/('10   Trucks'!$AT64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AU64>0),1/('10   Trucks'!$AU64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AV64>0),1/('10   Trucks'!$AV64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AW64>0),1/('10   Trucks'!$AW64*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D65,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",IF(K65=0,0,'19 Truck Optimization'!BB65),0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L65>0,AQ65*T65*'10   Trucks'!$N65*M65/L65,0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(TRUNC(R65/'10   Trucks'!$N65)<TRUNC(S65/'10   Trucks'!$N65),TRUNC(S65/'10   Trucks'!$N65),TRUNC(R65/'10   Trucks'!$N65)),\n0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A65,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A65,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A65,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A65,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A65,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A65,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A65,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T65*\nIF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$Y65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$Z65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$AA65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$Y65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(Y65>0,AI65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$Z65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(Z65>0,AJ65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$AA65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(AA65>0,AK65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AR65>0),1/('10   Trucks'!$AR65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AS65>0),1/('10   Trucks'!$AS65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AT65>0),1/('10   Trucks'!$AT65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AU65>0),1/('10   Trucks'!$AU65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AV65>0),1/('10   Trucks'!$AV65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AW65>0),1/('10   Trucks'!$AW65*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D66,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",IF(K66=0,0,'19 Truck Optimization'!BB66),0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L66>0,AQ66*T66*'10   Trucks'!$N66*M66/L66,0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(TRUNC(R66/'10   Trucks'!$N66)<TRUNC(S66/'10   Trucks'!$N66),TRUNC(S66/'10   Trucks'!$N66),TRUNC(R66/'10   Trucks'!$N66)),\n0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A66,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A66,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A66,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A66,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A66,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A66,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A66,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T66*\nIF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$Y66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$Z66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$AA66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$Y66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(Y66>0,AI66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$Z66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(Z66>0,AJ66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$AA66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(AA66>0,AK66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AR66>0),1/('10   Trucks'!$AR66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AS66>0),1/('10   Trucks'!$AS66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AT66>0),1/('10   Trucks'!$AT66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AU66>0),1/('10   Trucks'!$AU66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AV66>0),1/('10   Trucks'!$AV66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AW66>0),1/('10   Trucks'!$AW66*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D67,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",IF(K67=0,0,'19 Truck Optimization'!BB67),0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L67>0,AQ67*T67*'10   Trucks'!$N67*M67/L67,0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(TRUNC(R67/'10   Trucks'!$N67)<TRUNC(S67/'10   Trucks'!$N67),TRUNC(S67/'10   Trucks'!$N67),TRUNC(R67/'10   Trucks'!$N67)),\n0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A67,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A67,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A67,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A67,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A67,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A67,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A67,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T67*\nIF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$Y67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$Z67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$AA67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$Y67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(Y67>0,AI67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$Z67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(Z67>0,AJ67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$AA67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(AA67>0,AK67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AR67>0),1/('10   Trucks'!$AR67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AS67>0),1/('10   Trucks'!$AS67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AT67>0),1/('10   Trucks'!$AT67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AU67>0),1/('10   Trucks'!$AU67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AV67>0),1/('10   Trucks'!$AV67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AW67>0),1/('10   Trucks'!$AW67*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D68,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",IF(K68=0,0,'19 Truck Optimization'!BB68),0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L68>0,AQ68*T68*'10   Trucks'!$N68*M68/L68,0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(TRUNC(R68/'10   Trucks'!$N68)<TRUNC(S68/'10   Trucks'!$N68),TRUNC(S68/'10   Trucks'!$N68),TRUNC(R68/'10   Trucks'!$N68)),\n0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A68,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A68,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A68,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A68,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A68,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A68,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A68,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T68*\nIF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$Y68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$Z68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$AA68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$Y68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(Y68>0,AI68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$Z68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(Z68>0,AJ68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$AA68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(AA68>0,AK68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AR68>0),1/('10   Trucks'!$AR68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AS68>0),1/('10   Trucks'!$AS68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AT68>0),1/('10   Trucks'!$AT68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AU68>0),1/('10   Trucks'!$AU68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AV68>0),1/('10   Trucks'!$AV68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AW68>0),1/('10   Trucks'!$AW68*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D69,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",IF(K69=0,0,'19 Truck Optimization'!BB69),0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L69>0,AQ69*T69*'10   Trucks'!$N69*M69/L69,0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(TRUNC(R69/'10   Trucks'!$N69)<TRUNC(S69/'10   Trucks'!$N69),TRUNC(S69/'10   Trucks'!$N69),TRUNC(R69/'10   Trucks'!$N69)),\n0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A69,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A69,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A69,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A69,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A69,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A69,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A69,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T69*\nIF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$Y69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$Z69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$AA69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$Y69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(Y69>0,AI69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$Z69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(Z69>0,AJ69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$AA69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(AA69>0,AK69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AR69>0),1/('10   Trucks'!$AR69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AS69>0),1/('10   Trucks'!$AS69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AT69>0),1/('10   Trucks'!$AT69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AU69>0),1/('10   Trucks'!$AU69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AV69>0),1/('10   Trucks'!$AV69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AW69>0),1/('10   Trucks'!$AW69*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D70,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",IF(K70=0,0,'19 Truck Optimization'!BB70),0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L70>0,AQ70*T70*'10   Trucks'!$N70*M70/L70,0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(TRUNC(R70/'10   Trucks'!$N70)<TRUNC(S70/'10   Trucks'!$N70),TRUNC(S70/'10   Trucks'!$N70),TRUNC(R70/'10   Trucks'!$N70)),\n0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A70,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A70,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A70,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A70,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A70,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A70,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A70,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T70*\nIF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$Y70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$Z70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$AA70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$Y70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(Y70>0,AI70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$Z70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(Z70>0,AJ70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$AA70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(AA70>0,AK70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AR70>0),1/('10   Trucks'!$AR70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AS70>0),1/('10   Trucks'!$AS70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AT70>0),1/('10   Trucks'!$AT70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AU70>0),1/('10   Trucks'!$AU70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AV70>0),1/('10   Trucks'!$AV70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AW70>0),1/('10   Trucks'!$AW70*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D71,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",IF(K71=0,0,'19 Truck Optimization'!BB71),0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L71>0,AQ71*T71*'10   Trucks'!$N71*M71/L71,0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(TRUNC(R71/'10   Trucks'!$N71)<TRUNC(S71/'10   Trucks'!$N71),TRUNC(S71/'10   Trucks'!$N71),TRUNC(R71/'10   Trucks'!$N71)),\n0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A71,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A71,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A71,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A71,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A71,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A71,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A71,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T71*\nIF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$Y71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$Z71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$AA71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$Y71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(Y71>0,AI71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$Z71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(Z71>0,AJ71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$AA71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(AA71>0,AK71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AR71>0),1/('10   Trucks'!$AR71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AS71>0),1/('10   Trucks'!$AS71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AT71>0),1/('10   Trucks'!$AT71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AU71>0),1/('10   Trucks'!$AU71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AV71>0),1/('10   Trucks'!$AV71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AW71>0),1/('10   Trucks'!$AW71*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D72,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",IF(K72=0,0,'19 Truck Optimization'!BB72),0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L72>0,AQ72*T72*'10   Trucks'!$N72*M72/L72,0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(TRUNC(R72/'10   Trucks'!$N72)<TRUNC(S72/'10   Trucks'!$N72),TRUNC(S72/'10   Trucks'!$N72),TRUNC(R72/'10   Trucks'!$N72)),\n0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A72,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A72,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A72,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A72,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A72,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A72,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A72,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T72*\nIF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$Y72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$Z72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$AA72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$Y72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(Y72>0,AI72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$Z72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(Z72>0,AJ72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$AA72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(AA72>0,AK72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AR72>0),1/('10   Trucks'!$AR72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AS72>0),1/('10   Trucks'!$AS72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AT72>0),1/('10   Trucks'!$AT72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AU72>0),1/('10   Trucks'!$AU72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AV72>0),1/('10   Trucks'!$AV72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AW72>0),1/('10   Trucks'!$AW72*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D73,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",IF(K73=0,0,'19 Truck Optimization'!BB73),0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L73>0,AQ73*T73*'10   Trucks'!$N73*M73/L73,0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(TRUNC(R73/'10   Trucks'!$N73)<TRUNC(S73/'10   Trucks'!$N73),TRUNC(S73/'10   Trucks'!$N73),TRUNC(R73/'10   Trucks'!$N73)),\n0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A73,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A73,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A73,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A73,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A73,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A73,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A73,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73*\nIF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$Y73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$Z73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$AA73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$Y73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(Y73>0,AI73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$Z73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(Z73>0,AJ73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$AA73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(AA73>0,AK73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AR73>0),1/('10   Trucks'!$AR73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AS73>0),1/('10   Trucks'!$AS73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AT73>0),1/('10   Trucks'!$AT73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AU73>0),1/('10   Trucks'!$AU73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AV73>0),1/('10   Trucks'!$AV73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AW73>0),1/('10   Trucks'!$AW73*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D74,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",IF(K74=0,0,'19 Truck Optimization'!BB74),0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L74>0,AQ74*T74*'10   Trucks'!$N74*M74/L74,0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(TRUNC(R74/'10   Trucks'!$N74)<TRUNC(S74/'10   Trucks'!$N74),TRUNC(S74/'10   Trucks'!$N74),TRUNC(R74/'10   Trucks'!$N74)),\n0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A74,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A74,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A74,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A74,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A74,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A74,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A74,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T74*\nIF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$Y74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$Z74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$AA74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$Y74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(Y74>0,AI74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$Z74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(Z74>0,AJ74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$AA74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(AA74>0,AK74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AR74>0),1/('10   Trucks'!$AR74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AS74>0),1/('10   Trucks'!$AS74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AT74>0),1/('10   Trucks'!$AT74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AU74>0),1/('10   Trucks'!$AU74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AV74>0),1/('10   Trucks'!$AV74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AW74>0),1/('10   Trucks'!$AW74*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D75,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",IF(K75=0,0,'19 Truck Optimization'!BB75),0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L75>0,AQ75*T75*'10   Trucks'!$N75*M75/L75,0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(TRUNC(R75/'10   Trucks'!$N75)<TRUNC(S75/'10   Trucks'!$N75),TRUNC(S75/'10   Trucks'!$N75),TRUNC(R75/'10   Trucks'!$N75)),\n0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A75,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A75,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A75,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A75,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A75,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A75,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A75,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T75*\nIF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$Y75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$Z75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$AA75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$Y75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(Y75>0,AI75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$Z75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(Z75>0,AJ75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$AA75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(AA75>0,AK75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AR75>0),1/('10   Trucks'!$AR75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AS75>0),1/('10   Trucks'!$AS75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AT75>0),1/('10   Trucks'!$AT75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AU75>0),1/('10   Trucks'!$AU75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AV75>0),1/('10   Trucks'!$AV75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AW75>0),1/('10   Trucks'!$AW75*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D76,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",IF(K76=0,0,'19 Truck Optimization'!BB76),0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L76>0,AQ76*T76*'10   Trucks'!$N76*M76/L76,0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(TRUNC(R76/'10   Trucks'!$N76)<TRUNC(S76/'10   Trucks'!$N76),TRUNC(S76/'10   Trucks'!$N76),TRUNC(R76/'10   Trucks'!$N76)),\n0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A76,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A76,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A76,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A76,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A76,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A76,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A76,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T76*\nIF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$Y76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$Z76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$AA76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$Y76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(Y76>0,AI76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$Z76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(Z76>0,AJ76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$AA76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(AA76>0,AK76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AR76>0),1/('10   Trucks'!$AR76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AS76>0),1/('10   Trucks'!$AS76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AT76>0),1/('10   Trucks'!$AT76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AU76>0),1/('10   Trucks'!$AU76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AV76>0),1/('10   Trucks'!$AV76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AW76>0),1/('10   Trucks'!$AW76*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D77,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",IF(K77=0,0,'19 Truck Optimization'!BB77),0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L77>0,AQ77*T77*'10   Trucks'!$N77*M77/L77,0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(TRUNC(R77/'10   Trucks'!$N77)<TRUNC(S77/'10   Trucks'!$N77),TRUNC(S77/'10   Trucks'!$N77),TRUNC(R77/'10   Trucks'!$N77)),\n0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A77,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A77,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A77,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A77,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A77,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A77,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A77,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T77*\nIF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('10   Trucks'!$Y77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$O$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$O$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('10   Trucks'!$Z77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$O$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$O$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('10   Trucks'!$AA77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$O$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$O$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Y$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D77,2)=\"Tk\",\nIF('10   Trucks'!$Y77<0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AI77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AI77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2))),\nIF(AND(Y77>0,AI77<6%),1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y77>=0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AI77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AI77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D77,2)=\"Tk\",\nIF('10   Trucks'!$Z77<0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AJ77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AJ77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2))),\nIF(AND(Z77>0,AJ77<6%),1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z77>=0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AJ77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AJ77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D77,2)=\"Tk\",\nIF('10   Trucks'!$AA77<0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AK77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$T$2))*AK77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$X$2))),\nIF(AND(AA77>0,AK77<6%),1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA77>=0,\nIF(((VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AK77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D77,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AD$2))*AK77^4 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^3 + (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^2+(VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77+ (VLOOKUP('10   Trucks'!$D77,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AR77>0),1/('10   Trucks'!$AR77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AS77>0),1/('10   Trucks'!$AS77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AT77>0),1/('10   Trucks'!$AT77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AU77>0),1/('10   Trucks'!$AU77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AV77>0),1/('10   Trucks'!$AV77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D77,2)=\"Tk\",'10   Trucks'!$AW77>0),1/('10   Trucks'!$AW77*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D78,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",IF(K78=0,0,'19 Truck Optimization'!BB78),0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L78>0,AQ78*T78*'10   Trucks'!$N78*M78/L78,0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(TRUNC(R78/'10   Trucks'!$N78)<TRUNC(S78/'10   Trucks'!$N78),TRUNC(S78/'10   Trucks'!$N78),TRUNC(R78/'10   Trucks'!$N78)),\n0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A78,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A78,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A78,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A78,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A78,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A78,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A78,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T78*\nIF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('10   Trucks'!$Y78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$O$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$O$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('10   Trucks'!$Z78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$O$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$O$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('10   Trucks'!$AA78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$O$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$O$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Y$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D78,2)=\"Tk\",\nIF('10   Trucks'!$Y78<0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AI78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AI78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2))),\nIF(AND(Y78>0,AI78<6%),1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y78>=0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AI78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AI78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D78,2)=\"Tk\",\nIF('10   Trucks'!$Z78<0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AJ78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AJ78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2))),\nIF(AND(Z78>0,AJ78<6%),1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z78>=0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AJ78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AJ78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D78,2)=\"Tk\",\nIF('10   Trucks'!$AA78<0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AK78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$T$2))*AK78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$X$2))),\nIF(AND(AA78>0,AK78<6%),1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA78>=0,\nIF(((VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AK78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D78,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AD$2))*AK78^4 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^3 + (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^2+(VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78+ (VLOOKUP('10   Trucks'!$D78,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AR78>0),1/('10   Trucks'!$AR78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AS78>0),1/('10   Trucks'!$AS78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AT78>0),1/('10   Trucks'!$AT78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AU78>0),1/('10   Trucks'!$AU78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AV78>0),1/('10   Trucks'!$AV78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D78,2)=\"Tk\",'10   Trucks'!$AW78>0),1/('10   Trucks'!$AW78*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D79,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",IF(K79=0,0,'19 Truck Optimization'!BB79),0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L79>0,AQ79*T79*'10   Trucks'!$N79*M79/L79,0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(TRUNC(R79/'10   Trucks'!$N79)<TRUNC(S79/'10   Trucks'!$N79),TRUNC(S79/'10   Trucks'!$N79),TRUNC(R79/'10   Trucks'!$N79)),\n0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A79,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A79,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A79,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A79,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A79,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A79,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A79,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T79*\nIF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('10   Trucks'!$Y79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$O$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$O$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('10   Trucks'!$Z79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$O$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$O$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('10   Trucks'!$AA79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$O$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$O$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Y$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D79,2)=\"Tk\",\nIF('10   Trucks'!$Y79<0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AI79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AI79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2))),\nIF(AND(Y79>0,AI79<6%),1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y79>=0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AI79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AI79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D79,2)=\"Tk\",\nIF('10   Trucks'!$Z79<0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AJ79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AJ79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2))),\nIF(AND(Z79>0,AJ79<6%),1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z79>=0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AJ79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AJ79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D79,2)=\"Tk\",\nIF('10   Trucks'!$AA79<0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AK79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$T$2))*AK79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$X$2))),\nIF(AND(AA79>0,AK79<6%),1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA79>=0,\nIF(((VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AK79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D79,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AD$2))*AK79^4 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^3 + (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^2+(VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79+ (VLOOKUP('10   Trucks'!$D79,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AR79>0),1/('10   Trucks'!$AR79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AS79>0),1/('10   Trucks'!$AS79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AT79>0),1/('10   Trucks'!$AT79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AU79>0),1/('10   Trucks'!$AU79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AV79>0),1/('10   Trucks'!$AV79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D79,2)=\"Tk\",'10   Trucks'!$AW79>0),1/('10   Trucks'!$AW79*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D80,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",IF(K80=0,0,'19 Truck Optimization'!BB80),0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L80>0,AQ80*T80*'10   Trucks'!$N80*M80/L80,0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(TRUNC(R80/'10   Trucks'!$N80)<TRUNC(S80/'10   Trucks'!$N80),TRUNC(S80/'10   Trucks'!$N80),TRUNC(R80/'10   Trucks'!$N80)),\n0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A80,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A80,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A80,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A80,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A80,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A80,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A80,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T80*\nIF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('10   Trucks'!$Y80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$O$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$O$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('10   Trucks'!$Z80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$O$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$O$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('10   Trucks'!$AA80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$O$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$O$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Y$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D80,2)=\"Tk\",\nIF('10   Trucks'!$Y80<0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AI80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AI80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2))),\nIF(AND(Y80>0,AI80<6%),1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y80>=0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AI80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AI80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D80,2)=\"Tk\",\nIF('10   Trucks'!$Z80<0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AJ80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AJ80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2))),\nIF(AND(Z80>0,AJ80<6%),1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z80>=0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AJ80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AJ80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D80,2)=\"Tk\",\nIF('10   Trucks'!$AA80<0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AK80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$T$2))*AK80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$X$2))),\nIF(AND(AA80>0,AK80<6%),1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA80>=0,\nIF(((VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AK80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D80,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AD$2))*AK80^4 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^3 + (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^2+(VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80+ (VLOOKUP('10   Trucks'!$D80,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AR80>0),1/('10   Trucks'!$AR80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AS80>0),1/('10   Trucks'!$AS80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AT80>0),1/('10   Trucks'!$AT80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AU80>0),1/('10   Trucks'!$AU80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AV80>0),1/('10   Trucks'!$AV80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D80,2)=\"Tk\",'10   Trucks'!$AW80>0),1/('10   Trucks'!$AW80*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D81,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",IF(K81=0,0,'19 Truck Optimization'!BB81),0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L81>0,AQ81*T81*'10   Trucks'!$N81*M81/L81,0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(TRUNC(R81/'10   Trucks'!$N81)<TRUNC(S81/'10   Trucks'!$N81),TRUNC(S81/'10   Trucks'!$N81),TRUNC(R81/'10   Trucks'!$N81)),\n0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A81,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A81,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A81,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A81,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A81,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A81,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A81,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*\nIF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('10   Trucks'!$Y81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$O$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$O$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('10   Trucks'!$Z81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$O$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$O$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('10   Trucks'!$AA81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$O$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$O$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Y$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D81,2)=\"Tk\",\nIF('10   Trucks'!$Y81<0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AI81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AI81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2))),\nIF(AND(Y81>0,AI81<6%),1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y81>=0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AI81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AI81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D81,2)=\"Tk\",\nIF('10   Trucks'!$Z81<0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AJ81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AJ81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2))),\nIF(AND(Z81>0,AJ81<6%),1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z81>=0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AJ81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AJ81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D81,2)=\"Tk\",\nIF('10   Trucks'!$AA81<0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AK81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$T$2))*AK81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$X$2))),\nIF(AND(AA81>0,AK81<6%),1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA81>=0,\nIF(((VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AK81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D81,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AD$2))*AK81^4 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^3 + (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^2+(VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81+ (VLOOKUP('10   Trucks'!$D81,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AR81>0),1/('10   Trucks'!$AR81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AS81>0),1/('10   Trucks'!$AS81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AT81>0),1/('10   Trucks'!$AT81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AU81>0),1/('10   Trucks'!$AU81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AV81>0),1/('10   Trucks'!$AV81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D81,2)=\"Tk\",'10   Trucks'!$AW81>0),1/('10   Trucks'!$AW81*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D82,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",IF(K82=0,0,'19 Truck Optimization'!BB82),0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L82>0,AQ82*T82*'10   Trucks'!$N82*M82/L82,0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(TRUNC(R82/'10   Trucks'!$N82)<TRUNC(S82/'10   Trucks'!$N82),TRUNC(S82/'10   Trucks'!$N82),TRUNC(R82/'10   Trucks'!$N82)),\n0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A82,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A82,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A82,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A82,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A82,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A82,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A82,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T82*\nIF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('10   Trucks'!$Y82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$O$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$O$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('10   Trucks'!$Z82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$O$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$O$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('10   Trucks'!$AA82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$O$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$O$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Y$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D82,2)=\"Tk\",\nIF('10   Trucks'!$Y82<0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AI82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AI82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2))),\nIF(AND(Y82>0,AI82<6%),1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y82>=0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AI82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AI82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D82,2)=\"Tk\",\nIF('10   Trucks'!$Z82<0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AJ82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AJ82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2))),\nIF(AND(Z82>0,AJ82<6%),1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z82>=0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AJ82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AJ82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D82,2)=\"Tk\",\nIF('10   Trucks'!$AA82<0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AK82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$T$2))*AK82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$X$2))),\nIF(AND(AA82>0,AK82<6%),1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA82>=0,\nIF(((VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AK82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D82,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AD$2))*AK82^4 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^3 + (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^2+(VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82+ (VLOOKUP('10   Trucks'!$D82,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AR82>0),1/('10   Trucks'!$AR82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AS82>0),1/('10   Trucks'!$AS82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AT82>0),1/('10   Trucks'!$AT82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AU82>0),1/('10   Trucks'!$AU82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AV82>0),1/('10   Trucks'!$AV82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D82,2)=\"Tk\",'10   Trucks'!$AW82>0),1/('10   Trucks'!$AW82*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D83,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",IF(K83=0,0,'19 Truck Optimization'!BB83),0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L83>0,AQ83*T83*'10   Trucks'!$N83*M83/L83,0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(TRUNC(R83/'10   Trucks'!$N83)<TRUNC(S83/'10   Trucks'!$N83),TRUNC(S83/'10   Trucks'!$N83),TRUNC(R83/'10   Trucks'!$N83)),\n0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A83,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A83,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A83,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A83,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A83,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A83,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A83,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T83*\nIF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('10   Trucks'!$Y83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$O$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$O$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('10   Trucks'!$Z83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$O$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$O$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('10   Trucks'!$AA83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$O$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$O$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Y$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D83,2)=\"Tk\",\nIF('10   Trucks'!$Y83<0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AI83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AI83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2))),\nIF(AND(Y83>0,AI83<6%),1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y83>=0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AI83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AI83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D83,2)=\"Tk\",\nIF('10   Trucks'!$Z83<0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AJ83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AJ83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2))),\nIF(AND(Z83>0,AJ83<6%),1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z83>=0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AJ83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AJ83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D83,2)=\"Tk\",\nIF('10   Trucks'!$AA83<0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AK83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$T$2))*AK83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$X$2))),\nIF(AND(AA83>0,AK83<6%),1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA83>=0,\nIF(((VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AK83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D83,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AD$2))*AK83^4 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^3 + (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^2+(VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83+ (VLOOKUP('10   Trucks'!$D83,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AR83>0),1/('10   Trucks'!$AR83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AS83>0),1/('10   Trucks'!$AS83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AT83>0),1/('10   Trucks'!$AT83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AU83>0),1/('10   Trucks'!$AU83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AV83>0),1/('10   Trucks'!$AV83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D83,2)=\"Tk\",'10   Trucks'!$AW83>0),1/('10   Trucks'!$AW83*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D84,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"SUM(AL84:AP84)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",IF(K84=0,0,'19 Truck Optimization'!BB84),0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L84>0,AQ84*T84*'10   Trucks'!$N84*M84/L84,0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K84=0,O84=0),0,IF(K84/O84<P84,P84,K84/O84))","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(TRUNC(R84/'10   Trucks'!$N84)<TRUNC(S84/'10   Trucks'!$N84),TRUNC(S84/'10   Trucks'!$N84),TRUNC(R84/'10   Trucks'!$N84)),\n0)","v":0},{"$f":"SUM(V84:X84)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A84,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A84,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A84,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A84,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A84,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A84,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A84,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V84*0.3048","v":0},{"$f":"W84*0.3048","v":0},{"$f":"X84*0.3048","v":0},{"$f":"IF(Y84>=$AB84,\nY84+$AB84,\nABS(Y84+$AB84)\n)","v":0},{"$f":"IF(Z84>=$AB84,\nZ84+$AB84,\nABS(Z84+$AB84)\n)","v":0},{"$f":"IF(AA84>=$AB84,\nAA84+$AB84,\nABS(AA84+$AB84)\n)","v":0},{"$f":"IF(-Y84>=$AB84,\n-Y84+$AB84,\nABS(-Y84+$AB84)\n)","v":0},{"$f":"IF(-Z84>=$AB84,\n-Z84+$AB84,\nABS(-Z84+$AB84)\n)","v":0},{"$f":"IF(-AA84>=$AB84,\n-AA84+$AB84,\nABS(-AA84+$AB84)\n)","v":0},{"$f":"(AR84*AC84+AS84*AD84+AE84*AT84)","v":0},{"$f":"(AU84*AC84+AV84*AD84+AE84*AW84)","v":0},{"$f":"T84*\nIF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('10   Trucks'!$Y84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$O$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$O$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('10   Trucks'!$Z84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$O$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$O$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('10   Trucks'!$AA84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$O$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$O$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Y$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D84,2)=\"Tk\",\nIF('10   Trucks'!$Y84<0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AI84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AI84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2))),\nIF(AND(Y84>0,AI84<6%),1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y84>=0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AI84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AI84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D84,2)=\"Tk\",\nIF('10   Trucks'!$Z84<0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AJ84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AJ84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2))),\nIF(AND(Z84>0,AJ84<6%),1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z84>=0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AJ84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AJ84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D84,2)=\"Tk\",\nIF('10   Trucks'!$AA84<0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AK84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$T$2))*AK84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$X$2))),\nIF(AND(AA84>0,AK84<6%),1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA84>=0,\nIF(((VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AK84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D84,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AD$2))*AK84^4 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^3 + (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^2+(VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84+ (VLOOKUP('10   Trucks'!$D84,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AR84>0),1/('10   Trucks'!$AR84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AS84>0),1/('10   Trucks'!$AS84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AT84>0),1/('10   Trucks'!$AT84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AU84>0),1/('10   Trucks'!$AU84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AV84>0),1/('10   Trucks'!$AV84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D84,2)=\"Tk\",'10   Trucks'!$AW84>0),1/('10   Trucks'!$AW84*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$82,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",IF(K85=0,0,'19 Truck Optimization'!BB85),0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L85>0,AQ85*T85*'10   Trucks'!$N85*M85/L85,0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(TRUNC(R85/'10   Trucks'!$N85)<TRUNC(S85/'10   Trucks'!$N85),TRUNC(S85/'10   Trucks'!$N85),TRUNC(R85/'10   Trucks'!$N85)),\n0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A85,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A85,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A85,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A85,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A85,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A85,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A85,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T85*\nIF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('10   Trucks'!$Y85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$O$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$O$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('10   Trucks'!$Z85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$O$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$O$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('10   Trucks'!$AA85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$O$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$O$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Y$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D85,2)=\"Tk\",\nIF('10   Trucks'!$Y85<0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AI85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AI85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2))),\nIF(AND(Y85>0,AI85<6%),1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y85>=0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AI85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AI85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D85,2)=\"Tk\",\nIF('10   Trucks'!$Z85<0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AJ85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AJ85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2))),\nIF(AND(Z85>0,AJ85<6%),1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z85>=0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AJ85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AJ85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D85,2)=\"Tk\",\nIF('10   Trucks'!$AA85<0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AK85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$T$2))*AK85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$X$2))),\nIF(AND(AA85>0,AK85<6%),1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA85>=0,\nIF(((VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AK85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D85,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AD$2))*AK85^4 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^3 + (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^2+(VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85+ (VLOOKUP('10   Trucks'!$D85,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AR85>0),1/('10   Trucks'!$AR85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AS85>0),1/('10   Trucks'!$AS85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AT85>0),1/('10   Trucks'!$AT85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AU85>0),1/('10   Trucks'!$AU85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AV85>0),1/('10   Trucks'!$AV85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D85,2)=\"Tk\",'10   Trucks'!$AW85>0),1/('10   Trucks'!$AW85*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D86,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",IF(K86=0,0,'19 Truck Optimization'!BB86),0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L86>0,AQ86*T86*'10   Trucks'!$N86*M86/L86,0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(TRUNC(R86/'10   Trucks'!$N86)<TRUNC(S86/'10   Trucks'!$N86),TRUNC(S86/'10   Trucks'!$N86),TRUNC(R86/'10   Trucks'!$N86)),\n0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A86,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A86,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A86,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A86,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A86,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A86,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A86,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T86*\nIF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('10   Trucks'!$Y86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$O$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$O$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('10   Trucks'!$Z86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$O$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$O$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('10   Trucks'!$AA86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$O$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$O$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Y$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D86,2)=\"Tk\",\nIF('10   Trucks'!$Y86<0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AI86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AI86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2))),\nIF(AND(Y86>0,AI86<6%),1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y86>=0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AI86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AI86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D86,2)=\"Tk\",\nIF('10   Trucks'!$Z86<0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AJ86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AJ86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2))),\nIF(AND(Z86>0,AJ86<6%),1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z86>=0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AJ86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AJ86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D86,2)=\"Tk\",\nIF('10   Trucks'!$AA86<0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AK86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$T$2))*AK86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$X$2))),\nIF(AND(AA86>0,AK86<6%),1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA86>=0,\nIF(((VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AK86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D86,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AD$2))*AK86^4 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^3 + (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^2+(VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86+ (VLOOKUP('10   Trucks'!$D86,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AR86>0),1/('10   Trucks'!$AR86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AS86>0),1/('10   Trucks'!$AS86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AT86>0),1/('10   Trucks'!$AT86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AU86>0),1/('10   Trucks'!$AU86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AV86>0),1/('10   Trucks'!$AV86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D86,2)=\"Tk\",'10   Trucks'!$AW86>0),1/('10   Trucks'!$AW86*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D87,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",IF(K87=0,0,'19 Truck Optimization'!BB87),0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L87>0,AQ87*T87*'10   Trucks'!$N87*M87/L87,0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(TRUNC(R87/'10   Trucks'!$N87)<TRUNC(S87/'10   Trucks'!$N87),TRUNC(S87/'10   Trucks'!$N87),TRUNC(R87/'10   Trucks'!$N87)),\n0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A87,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A87,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A87,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A87,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A87,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A87,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A87,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T87*\nIF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('10   Trucks'!$Y87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$O$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$O$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('10   Trucks'!$Z87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$O$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$O$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('10   Trucks'!$AA87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$O$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$O$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Y$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D87,2)=\"Tk\",\nIF('10   Trucks'!$Y87<0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AI87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AI87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2))),\nIF(AND(Y87>0,AI87<6%),1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y87>=0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AI87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AI87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D87,2)=\"Tk\",\nIF('10   Trucks'!$Z87<0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AJ87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AJ87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2))),\nIF(AND(Z87>0,AJ87<6%),1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z87>=0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AJ87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AJ87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D87,2)=\"Tk\",\nIF('10   Trucks'!$AA87<0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AK87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$T$2))*AK87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$X$2))),\nIF(AND(AA87>0,AK87<6%),1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA87>=0,\nIF(((VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AK87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D87,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AD$2))*AK87^4 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^3 + (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^2+(VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87+ (VLOOKUP('10   Trucks'!$D87,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AR87>0),1/('10   Trucks'!$AR87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AS87>0),1/('10   Trucks'!$AS87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AT87>0),1/('10   Trucks'!$AT87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AU87>0),1/('10   Trucks'!$AU87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AV87>0),1/('10   Trucks'!$AV87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D87,2)=\"Tk\",'10   Trucks'!$AW87>0),1/('10   Trucks'!$AW87*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D88,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",IF(K88=0,0,'19 Truck Optimization'!BB88),0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L88>0,AQ88*T88*'10   Trucks'!$N88*M88/L88,0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(TRUNC(R88/'10   Trucks'!$N88)<TRUNC(S88/'10   Trucks'!$N88),TRUNC(S88/'10   Trucks'!$N88),TRUNC(R88/'10   Trucks'!$N88)),\n0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A88,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A88,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A88,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A88,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A88,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A88,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A88,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T88*\nIF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('10   Trucks'!$Y88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$O$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$O$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('10   Trucks'!$Z88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$O$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$O$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('10   Trucks'!$AA88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$O$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$O$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Y$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D88,2)=\"Tk\",\nIF('10   Trucks'!$Y88<0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AI88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AI88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2))),\nIF(AND(Y88>0,AI88<6%),1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y88>=0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AI88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AI88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D88,2)=\"Tk\",\nIF('10   Trucks'!$Z88<0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AJ88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AJ88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2))),\nIF(AND(Z88>0,AJ88<6%),1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z88>=0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AJ88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AJ88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D88,2)=\"Tk\",\nIF('10   Trucks'!$AA88<0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AK88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$T$2))*AK88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$X$2))),\nIF(AND(AA88>0,AK88<6%),1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA88>=0,\nIF(((VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AK88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D88,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AD$2))*AK88^4 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^3 + (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^2+(VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88+ (VLOOKUP('10   Trucks'!$D88,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AR88>0),1/('10   Trucks'!$AR88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AS88>0),1/('10   Trucks'!$AS88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AT88>0),1/('10   Trucks'!$AT88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AU88>0),1/('10   Trucks'!$AU88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AV88>0),1/('10   Trucks'!$AV88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D88,2)=\"Tk\",'10   Trucks'!$AW88>0),1/('10   Trucks'!$AW88*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D89,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",IF(K89=0,0,'19 Truck Optimization'!BB89),0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L89>0,AQ89*T89*'10   Trucks'!$N89*M89/L89,0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(TRUNC(R89/'10   Trucks'!$N89)<TRUNC(S89/'10   Trucks'!$N89),TRUNC(S89/'10   Trucks'!$N89),TRUNC(R89/'10   Trucks'!$N89)),\n0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A89,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A89,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A89,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A89,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A89,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A89,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A89,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T89*\nIF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('10   Trucks'!$Y89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$O$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$O$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('10   Trucks'!$Z89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$O$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$O$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('10   Trucks'!$AA89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$O$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$O$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Y$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D89,2)=\"Tk\",\nIF('10   Trucks'!$Y89<0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AI89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AI89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2))),\nIF(AND(Y89>0,AI89<6%),1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y89>=0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AI89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AI89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D89,2)=\"Tk\",\nIF('10   Trucks'!$Z89<0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AJ89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AJ89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2))),\nIF(AND(Z89>0,AJ89<6%),1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z89>=0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AJ89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AJ89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D89,2)=\"Tk\",\nIF('10   Trucks'!$AA89<0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AK89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$T$2))*AK89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$X$2))),\nIF(AND(AA89>0,AK89<6%),1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA89>=0,\nIF(((VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AK89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D89,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AD$2))*AK89^4 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^3 + (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^2+(VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89+ (VLOOKUP('10   Trucks'!$D89,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AR89>0),1/('10   Trucks'!$AR89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AS89>0),1/('10   Trucks'!$AS89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AT89>0),1/('10   Trucks'!$AT89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AU89>0),1/('10   Trucks'!$AU89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AV89>0),1/('10   Trucks'!$AV89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D89,2)=\"Tk\",'10   Trucks'!$AW89>0),1/('10   Trucks'!$AW89*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D90,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",IF(K90=0,0,'19 Truck Optimization'!BB90),0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L90>0,AQ90*T90*'10   Trucks'!$N90*M90/L90,0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(TRUNC(R90/'10   Trucks'!$N90)<TRUNC(S90/'10   Trucks'!$N90),TRUNC(S90/'10   Trucks'!$N90),TRUNC(R90/'10   Trucks'!$N90)),\n0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A90,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A90,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A90,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A90,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A90,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A90,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A90,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T90*\nIF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('10   Trucks'!$Y90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$O$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$O$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('10   Trucks'!$Z90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$O$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$O$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('10   Trucks'!$AA90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$O$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$O$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Y$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D90,2)=\"Tk\",\nIF('10   Trucks'!$Y90<0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AI90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AI90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2))),\nIF(AND(Y90>0,AI90<6%),1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y90>=0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AI90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AI90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D90,2)=\"Tk\",\nIF('10   Trucks'!$Z90<0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AJ90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AJ90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2))),\nIF(AND(Z90>0,AJ90<6%),1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z90>=0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AJ90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AJ90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D90,2)=\"Tk\",\nIF('10   Trucks'!$AA90<0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AK90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$T$2))*AK90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$X$2))),\nIF(AND(AA90>0,AK90<6%),1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA90>=0,\nIF(((VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AK90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D90,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AD$2))*AK90^4 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^3 + (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^2+(VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90+ (VLOOKUP('10   Trucks'!$D90,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AR90>0),1/('10   Trucks'!$AR90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AS90>0),1/('10   Trucks'!$AS90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AT90>0),1/('10   Trucks'!$AT90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AU90>0),1/('10   Trucks'!$AU90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AV90>0),1/('10   Trucks'!$AV90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D90,2)=\"Tk\",'10   Trucks'!$AW90>0),1/('10   Trucks'!$AW90*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D91,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",IF(K91=0,0,'19 Truck Optimization'!BB91),0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L91>0,AQ91*T91*'10   Trucks'!$N91*M91/L91,0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(TRUNC(R91/'10   Trucks'!$N91)<TRUNC(S91/'10   Trucks'!$N91),TRUNC(S91/'10   Trucks'!$N91),TRUNC(R91/'10   Trucks'!$N91)),\n0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A91,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A91,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A91,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A91,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A91,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A91,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A91,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T91*\nIF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('10   Trucks'!$Y91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$O$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$O$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('10   Trucks'!$Z91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$O$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$O$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('10   Trucks'!$AA91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$O$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$O$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Y$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D91,2)=\"Tk\",\nIF('10   Trucks'!$Y91<0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AI91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AI91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2))),\nIF(AND(Y91>0,AI91<6%),1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y91>=0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AI91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AI91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D91,2)=\"Tk\",\nIF('10   Trucks'!$Z91<0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AJ91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AJ91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2))),\nIF(AND(Z91>0,AJ91<6%),1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z91>=0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AJ91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AJ91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D91,2)=\"Tk\",\nIF('10   Trucks'!$AA91<0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AK91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$T$2))*AK91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$X$2))),\nIF(AND(AA91>0,AK91<6%),1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA91>=0,\nIF(((VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AK91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D91,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AD$2))*AK91^4 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^3 + (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^2+(VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91+ (VLOOKUP('10   Trucks'!$D91,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AR91>0),1/('10   Trucks'!$AR91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AS91>0),1/('10   Trucks'!$AS91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AT91>0),1/('10   Trucks'!$AT91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AU91>0),1/('10   Trucks'!$AU91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AV91>0),1/('10   Trucks'!$AV91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D91,2)=\"Tk\",'10   Trucks'!$AW91>0),1/('10   Trucks'!$AW91*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D92,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",IF(K92=0,0,'19 Truck Optimization'!BB92),0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L92>0,AQ92*T92*'10   Trucks'!$N92*M92/L92,0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(TRUNC(R92/'10   Trucks'!$N92)<TRUNC(S92/'10   Trucks'!$N92),TRUNC(S92/'10   Trucks'!$N92),TRUNC(R92/'10   Trucks'!$N92)),\n0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A92,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A92,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A92,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A92,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A92,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A92,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A92,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T92*\nIF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('10   Trucks'!$Y92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$O$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$O$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('10   Trucks'!$Z92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$O$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$O$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('10   Trucks'!$AA92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$O$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$O$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Y$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D92,2)=\"Tk\",\nIF('10   Trucks'!$Y92<0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AI92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AI92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2))),\nIF(AND(Y92>0,AI92<6%),1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y92>=0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AI92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AI92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D92,2)=\"Tk\",\nIF('10   Trucks'!$Z92<0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AJ92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AJ92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2))),\nIF(AND(Z92>0,AJ92<6%),1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z92>=0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AJ92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AJ92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D92,2)=\"Tk\",\nIF('10   Trucks'!$AA92<0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AK92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$T$2))*AK92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$X$2))),\nIF(AND(AA92>0,AK92<6%),1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA92>=0,\nIF(((VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AK92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D92,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AD$2))*AK92^4 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^3 + (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^2+(VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92+ (VLOOKUP('10   Trucks'!$D92,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AR92>0),1/('10   Trucks'!$AR92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AS92>0),1/('10   Trucks'!$AS92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AT92>0),1/('10   Trucks'!$AT92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AU92>0),1/('10   Trucks'!$AU92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AV92>0),1/('10   Trucks'!$AV92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D92,2)=\"Tk\",'10   Trucks'!$AW92>0),1/('10   Trucks'!$AW92*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D93,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",IF(K93=0,0,'19 Truck Optimization'!BB93),0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L93>0,AQ93*T93*'10   Trucks'!$N93*M93/L93,0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(TRUNC(R93/'10   Trucks'!$N93)<TRUNC(S93/'10   Trucks'!$N93),TRUNC(S93/'10   Trucks'!$N93),TRUNC(R93/'10   Trucks'!$N93)),\n0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A93,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A93,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A93,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A93,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A93,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A93,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A93,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T93*\nIF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('10   Trucks'!$Y93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$O$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$O$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('10   Trucks'!$Z93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$O$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$O$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('10   Trucks'!$AA93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$O$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$O$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Y$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D93,2)=\"Tk\",\nIF('10   Trucks'!$Y93<0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AI93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AI93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2))),\nIF(AND(Y93>0,AI93<6%),1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y93>=0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AI93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AI93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D93,2)=\"Tk\",\nIF('10   Trucks'!$Z93<0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AJ93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AJ93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2))),\nIF(AND(Z93>0,AJ93<6%),1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z93>=0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AJ93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AJ93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D93,2)=\"Tk\",\nIF('10   Trucks'!$AA93<0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AK93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$T$2))*AK93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$X$2))),\nIF(AND(AA93>0,AK93<6%),1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA93>=0,\nIF(((VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AK93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D93,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AD$2))*AK93^4 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^3 + (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^2+(VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93+ (VLOOKUP('10   Trucks'!$D93,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AR93>0),1/('10   Trucks'!$AR93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AS93>0),1/('10   Trucks'!$AS93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AT93>0),1/('10   Trucks'!$AT93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AU93>0),1/('10   Trucks'!$AU93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AV93>0),1/('10   Trucks'!$AV93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D93,2)=\"Tk\",'10   Trucks'!$AW93>0),1/('10   Trucks'!$AW93*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D94,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",IF(K94=0,0,'19 Truck Optimization'!BB94),0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L94>0,AQ94*T94*'10   Trucks'!$N94*M94/L94,0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(TRUNC(R94/'10   Trucks'!$N94)<TRUNC(S94/'10   Trucks'!$N94),TRUNC(S94/'10   Trucks'!$N94),TRUNC(R94/'10   Trucks'!$N94)),\n0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A94,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A94,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A94,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A94,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A94,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A94,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A94,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T94*\nIF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('10   Trucks'!$Y94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$O$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$O$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('10   Trucks'!$Z94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$O$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$O$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('10   Trucks'!$AA94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$O$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$O$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Y$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D94,2)=\"Tk\",\nIF('10   Trucks'!$Y94<0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AI94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AI94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2))),\nIF(AND(Y94>0,AI94<6%),1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y94>=0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AI94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AI94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D94,2)=\"Tk\",\nIF('10   Trucks'!$Z94<0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AJ94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AJ94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2))),\nIF(AND(Z94>0,AJ94<6%),1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z94>=0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AJ94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AJ94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D94,2)=\"Tk\",\nIF('10   Trucks'!$AA94<0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AK94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$T$2))*AK94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$X$2))),\nIF(AND(AA94>0,AK94<6%),1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA94>=0,\nIF(((VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AK94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D94,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AD$2))*AK94^4 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^3 + (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^2+(VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94+ (VLOOKUP('10   Trucks'!$D94,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AR94>0),1/('10   Trucks'!$AR94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AS94>0),1/('10   Trucks'!$AS94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AT94>0),1/('10   Trucks'!$AT94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AU94>0),1/('10   Trucks'!$AU94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AV94>0),1/('10   Trucks'!$AV94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D94,2)=\"Tk\",'10   Trucks'!$AW94>0),1/('10   Trucks'!$AW94*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D95,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",IF(K95=0,0,'19 Truck Optimization'!BB95),0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L95>0,AQ95*T95*'10   Trucks'!$N95*M95/L95,0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(TRUNC(R95/'10   Trucks'!$N95)<TRUNC(S95/'10   Trucks'!$N95),TRUNC(S95/'10   Trucks'!$N95),TRUNC(R95/'10   Trucks'!$N95)),\n0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A95,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A95,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A95,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A95,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A95,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A95,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A95,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T95*\nIF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('10   Trucks'!$Y95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$O$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$O$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('10   Trucks'!$Z95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$O$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$O$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('10   Trucks'!$AA95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$O$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$O$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Y$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D95,2)=\"Tk\",\nIF('10   Trucks'!$Y95<0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AI95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AI95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2))),\nIF(AND(Y95>0,AI95<6%),1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y95>=0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AI95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AI95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D95,2)=\"Tk\",\nIF('10   Trucks'!$Z95<0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AJ95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AJ95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2))),\nIF(AND(Z95>0,AJ95<6%),1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z95>=0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AJ95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AJ95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D95,2)=\"Tk\",\nIF('10   Trucks'!$AA95<0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AK95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$T$2))*AK95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$X$2))),\nIF(AND(AA95>0,AK95<6%),1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA95>=0,\nIF(((VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AK95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D95,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AD$2))*AK95^4 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^3 + (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^2+(VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95+ (VLOOKUP('10   Trucks'!$D95,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AR95>0),1/('10   Trucks'!$AR95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AS95>0),1/('10   Trucks'!$AS95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AT95>0),1/('10   Trucks'!$AT95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AU95>0),1/('10   Trucks'!$AU95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AV95>0),1/('10   Trucks'!$AV95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D95,2)=\"Tk\",'10   Trucks'!$AW95>0),1/('10   Trucks'!$AW95*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D96,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",IF(K96=0,0,'19 Truck Optimization'!BB96),0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L96>0,AQ96*T96*'10   Trucks'!$N96*M96/L96,0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(TRUNC(R96/'10   Trucks'!$N96)<TRUNC(S96/'10   Trucks'!$N96),TRUNC(S96/'10   Trucks'!$N96),TRUNC(R96/'10   Trucks'!$N96)),\n0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A96,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A96,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A96,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A96,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A96,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A96,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A96,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T96*\nIF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('10   Trucks'!$Y96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$O$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$O$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('10   Trucks'!$Z96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$O$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$O$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('10   Trucks'!$AA96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$O$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$O$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Y$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D96,2)=\"Tk\",\nIF('10   Trucks'!$Y96<0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AI96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AI96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2))),\nIF(AND(Y96>0,AI96<6%),1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y96>=0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AI96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AI96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D96,2)=\"Tk\",\nIF('10   Trucks'!$Z96<0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AJ96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AJ96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2))),\nIF(AND(Z96>0,AJ96<6%),1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z96>=0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AJ96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AJ96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D96,2)=\"Tk\",\nIF('10   Trucks'!$AA96<0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AK96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$T$2))*AK96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$X$2))),\nIF(AND(AA96>0,AK96<6%),1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA96>=0,\nIF(((VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AK96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D96,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AD$2))*AK96^4 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^3 + (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^2+(VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96+ (VLOOKUP('10   Trucks'!$D96,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AR96>0),1/('10   Trucks'!$AR96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AS96>0),1/('10   Trucks'!$AS96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AT96>0),1/('10   Trucks'!$AT96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AU96>0),1/('10   Trucks'!$AU96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AV96>0),1/('10   Trucks'!$AV96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D96,2)=\"Tk\",'10   Trucks'!$AW96>0),1/('10   Trucks'!$AW96*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D97,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",IF(K97=0,0,'19 Truck Optimization'!BB97),0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L97>0,AQ97*T97*'10   Trucks'!$N97*M97/L97,0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(TRUNC(R97/'10   Trucks'!$N97)<TRUNC(S97/'10   Trucks'!$N97),TRUNC(S97/'10   Trucks'!$N97),TRUNC(R97/'10   Trucks'!$N97)),\n0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A97,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A97,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A97,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A97,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A97,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A97,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A97,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T97*\nIF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('10   Trucks'!$Y97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$O$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$O$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('10   Trucks'!$Z97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$O$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$O$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('10   Trucks'!$AA97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$O$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$O$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Y$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D97,2)=\"Tk\",\nIF('10   Trucks'!$Y97<0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AI97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AI97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2))),\nIF(AND(Y97>0,AI97<6%),1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y97>=0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AI97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AI97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D97,2)=\"Tk\",\nIF('10   Trucks'!$Z97<0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AJ97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AJ97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2))),\nIF(AND(Z97>0,AJ97<6%),1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z97>=0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AJ97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AJ97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D97,2)=\"Tk\",\nIF('10   Trucks'!$AA97<0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AK97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$T$2))*AK97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$X$2))),\nIF(AND(AA97>0,AK97<6%),1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA97>=0,\nIF(((VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AK97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D97,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AD$2))*AK97^4 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^3 + (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^2+(VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97+ (VLOOKUP('10   Trucks'!$D97,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AR97>0),1/('10   Trucks'!$AR97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AS97>0),1/('10   Trucks'!$AS97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AT97>0),1/('10   Trucks'!$AT97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AU97>0),1/('10   Trucks'!$AU97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AV97>0),1/('10   Trucks'!$AV97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D97,2)=\"Tk\",'10   Trucks'!$AW97>0),1/('10   Trucks'!$AW97*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D98,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",IF(K98=0,0,'19 Truck Optimization'!BB98),0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L98>0,AQ98*T98*'10   Trucks'!$N98*M98/L98,0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(TRUNC(R98/'10   Trucks'!$N98)<TRUNC(S98/'10   Trucks'!$N98),TRUNC(S98/'10   Trucks'!$N98),TRUNC(R98/'10   Trucks'!$N98)),\n0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A98,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A98,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A98,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A98,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A98,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A98,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A98,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T98*\nIF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('10   Trucks'!$Y98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$O$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$O$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('10   Trucks'!$Z98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$O$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$O$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('10   Trucks'!$AA98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$O$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$O$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Y$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D98,2)=\"Tk\",\nIF('10   Trucks'!$Y98<0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AI98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AI98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2))),\nIF(AND(Y98>0,AI98<6%),1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y98>=0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AI98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AI98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D98,2)=\"Tk\",\nIF('10   Trucks'!$Z98<0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AJ98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AJ98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2))),\nIF(AND(Z98>0,AJ98<6%),1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z98>=0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AJ98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AJ98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D98,2)=\"Tk\",\nIF('10   Trucks'!$AA98<0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AK98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$T$2))*AK98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$X$2))),\nIF(AND(AA98>0,AK98<6%),1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA98>=0,\nIF(((VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AK98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D98,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AD$2))*AK98^4 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^3 + (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^2+(VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98+ (VLOOKUP('10   Trucks'!$D98,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AR98>0),1/('10   Trucks'!$AR98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AS98>0),1/('10   Trucks'!$AS98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AT98>0),1/('10   Trucks'!$AT98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AU98>0),1/('10   Trucks'!$AU98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AV98>0),1/('10   Trucks'!$AV98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D98,2)=\"Tk\",'10   Trucks'!$AW98>0),1/('10   Trucks'!$AW98*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D99,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",IF(K99=0,0,'19 Truck Optimization'!BB99),0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L99>0,AQ99*T99*'10   Trucks'!$N99*M99/L99,0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(TRUNC(R99/'10   Trucks'!$N99)<TRUNC(S99/'10   Trucks'!$N99),TRUNC(S99/'10   Trucks'!$N99),TRUNC(R99/'10   Trucks'!$N99)),\n0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A99,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A99,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A99,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A99,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A99,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A99,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A99,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*\nIF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('10   Trucks'!$Y99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$O$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$O$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('10   Trucks'!$Z99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$O$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$O$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('10   Trucks'!$AA99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$O$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$O$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Y$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D99,2)=\"Tk\",\nIF('10   Trucks'!$Y99<0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AI99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AI99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2))),\nIF(AND(Y99>0,AI99<6%),1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y99>=0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AI99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AI99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D99,2)=\"Tk\",\nIF('10   Trucks'!$Z99<0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AJ99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AJ99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2))),\nIF(AND(Z99>0,AJ99<6%),1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z99>=0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AJ99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AJ99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D99,2)=\"Tk\",\nIF('10   Trucks'!$AA99<0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AK99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$T$2))*AK99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$X$2))),\nIF(AND(AA99>0,AK99<6%),1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA99>=0,\nIF(((VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AK99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D99,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AD$2))*AK99^4 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^3 + (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^2+(VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99+ (VLOOKUP('10   Trucks'!$D99,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AR99>0),1/('10   Trucks'!$AR99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AS99>0),1/('10   Trucks'!$AS99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AT99>0),1/('10   Trucks'!$AT99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AU99>0),1/('10   Trucks'!$AU99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AV99>0),1/('10   Trucks'!$AV99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D99,2)=\"Tk\",'10   Trucks'!$AW99>0),1/('10   Trucks'!$AW99*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D100,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",IF(K100=0,0,'19 Truck Optimization'!BB100),0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L100>0,AQ100*T100*'10   Trucks'!$N100*M100/L100,0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(TRUNC(R100/'10   Trucks'!$N100)<TRUNC(S100/'10   Trucks'!$N100),TRUNC(S100/'10   Trucks'!$N100),TRUNC(R100/'10   Trucks'!$N100)),\n0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A100,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A100,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A100,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A100,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A100,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A100,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A100,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T100*\nIF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('10   Trucks'!$Y100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$O$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$O$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('10   Trucks'!$Z100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$O$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$O$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('10   Trucks'!$AA100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$O$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$O$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Y$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D100,2)=\"Tk\",\nIF('10   Trucks'!$Y100<0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AI100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AI100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2))),\nIF(AND(Y100>0,AI100<6%),1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y100>=0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AI100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AI100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D100,2)=\"Tk\",\nIF('10   Trucks'!$Z100<0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AJ100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AJ100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2))),\nIF(AND(Z100>0,AJ100<6%),1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z100>=0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AJ100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AJ100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D100,2)=\"Tk\",\nIF('10   Trucks'!$AA100<0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AK100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$T$2))*AK100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$X$2))),\nIF(AND(AA100>0,AK100<6%),1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA100>=0,\nIF(((VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AK100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D100,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AD$2))*AK100^4 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^3 + (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^2+(VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100+ (VLOOKUP('10   Trucks'!$D100,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AR100>0),1/('10   Trucks'!$AR100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AS100>0),1/('10   Trucks'!$AS100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AT100>0),1/('10   Trucks'!$AT100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AU100>0),1/('10   Trucks'!$AU100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AV100>0),1/('10   Trucks'!$AV100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D100,2)=\"Tk\",'10   Trucks'!$AW100>0),1/('10   Trucks'!$AW100*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D101,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",IF(K101=0,0,'19 Truck Optimization'!BB101),0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L101>0,AQ101*T101*'10   Trucks'!$N101*M101/L101,0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(TRUNC(R101/'10   Trucks'!$N101)<TRUNC(S101/'10   Trucks'!$N101),TRUNC(S101/'10   Trucks'!$N101),TRUNC(R101/'10   Trucks'!$N101)),\n0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A101,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A101,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A101,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A101,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A101,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A101,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A101,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T101*\nIF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('10   Trucks'!$Y101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$O$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$O$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('10   Trucks'!$Z101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$O$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$O$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('10   Trucks'!$AA101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$O$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$O$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Y$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D101,2)=\"Tk\",\nIF('10   Trucks'!$Y101<0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AI101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AI101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2))),\nIF(AND(Y101>0,AI101<6%),1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y101>=0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AI101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AI101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D101,2)=\"Tk\",\nIF('10   Trucks'!$Z101<0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AJ101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AJ101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2))),\nIF(AND(Z101>0,AJ101<6%),1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z101>=0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AJ101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AJ101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D101,2)=\"Tk\",\nIF('10   Trucks'!$AA101<0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AK101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$T$2))*AK101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$X$2))),\nIF(AND(AA101>0,AK101<6%),1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA101>=0,\nIF(((VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AK101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D101,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AD$2))*AK101^4 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^3 + (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^2+(VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101+ (VLOOKUP('10   Trucks'!$D101,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AR101>0),1/('10   Trucks'!$AR101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AS101>0),1/('10   Trucks'!$AS101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AT101>0),1/('10   Trucks'!$AT101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AU101>0),1/('10   Trucks'!$AU101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AV101>0),1/('10   Trucks'!$AV101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D101,2)=\"Tk\",'10   Trucks'!$AW101>0),1/('10   Trucks'!$AW101*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D102,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",IF(K102=0,0,'19 Truck Optimization'!BB102),0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L102>0,AQ102*T102*'10   Trucks'!$N102*M102/L102,0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(TRUNC(R102/'10   Trucks'!$N102)<TRUNC(S102/'10   Trucks'!$N102),TRUNC(S102/'10   Trucks'!$N102),TRUNC(R102/'10   Trucks'!$N102)),\n0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A102,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A102,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A102,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A102,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A102,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A102,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A102,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T102*\nIF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('10   Trucks'!$Y102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$O$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$O$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('10   Trucks'!$Z102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$O$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$O$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('10   Trucks'!$AA102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$O$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$O$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Y$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D102,2)=\"Tk\",\nIF('10   Trucks'!$Y102<0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AI102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AI102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2))),\nIF(AND(Y102>0,AI102<6%),1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y102>=0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AI102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AI102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D102,2)=\"Tk\",\nIF('10   Trucks'!$Z102<0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AJ102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AJ102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2))),\nIF(AND(Z102>0,AJ102<6%),1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z102>=0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AJ102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AJ102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D102,2)=\"Tk\",\nIF('10   Trucks'!$AA102<0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AK102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$T$2))*AK102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$X$2))),\nIF(AND(AA102>0,AK102<6%),1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA102>=0,\nIF(((VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AK102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D102,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AD$2))*AK102^4 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^3 + (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^2+(VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102+ (VLOOKUP('10   Trucks'!$D102,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AR102>0),1/('10   Trucks'!$AR102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AS102>0),1/('10   Trucks'!$AS102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AT102>0),1/('10   Trucks'!$AT102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AU102>0),1/('10   Trucks'!$AU102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AV102>0),1/('10   Trucks'!$AV102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D102,2)=\"Tk\",'10   Trucks'!$AW102>0),1/('10   Trucks'!$AW102*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D103,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",IF(K103=0,0,'19 Truck Optimization'!BB103),0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L103>0,AQ103*T103*'10   Trucks'!$N103*M103/L103,0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(TRUNC(R103/'10   Trucks'!$N103)<TRUNC(S103/'10   Trucks'!$N103),TRUNC(S103/'10   Trucks'!$N103),TRUNC(R103/'10   Trucks'!$N103)),\n0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A103,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A103,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A103,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A103,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A103,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A103,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A103,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T103*\nIF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('10   Trucks'!$Y103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$O$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$O$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('10   Trucks'!$Z103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$O$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$O$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('10   Trucks'!$AA103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$O$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$O$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Y$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D103,2)=\"Tk\",\nIF('10   Trucks'!$Y103<0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AI103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AI103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2))),\nIF(AND(Y103>0,AI103<6%),1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y103>=0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AI103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AI103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D103,2)=\"Tk\",\nIF('10   Trucks'!$Z103<0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AJ103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AJ103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2))),\nIF(AND(Z103>0,AJ103<6%),1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z103>=0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AJ103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AJ103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D103,2)=\"Tk\",\nIF('10   Trucks'!$AA103<0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AK103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$T$2))*AK103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$X$2))),\nIF(AND(AA103>0,AK103<6%),1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA103>=0,\nIF(((VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AK103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D103,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AD$2))*AK103^4 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^3 + (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^2+(VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103+ (VLOOKUP('10   Trucks'!$D103,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AR103>0),1/('10   Trucks'!$AR103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AS103>0),1/('10   Trucks'!$AS103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AT103>0),1/('10   Trucks'!$AT103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AU103>0),1/('10   Trucks'!$AU103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AV103>0),1/('10   Trucks'!$AV103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D103,2)=\"Tk\",'10   Trucks'!$AW103>0),1/('10   Trucks'!$AW103*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D104,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",IF(K104=0,0,'19 Truck Optimization'!BB104),0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L104>0,AQ104*T104*'10   Trucks'!$N104*M104/L104,0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(TRUNC(R104/'10   Trucks'!$N104)<TRUNC(S104/'10   Trucks'!$N104),TRUNC(S104/'10   Trucks'!$N104),TRUNC(R104/'10   Trucks'!$N104)),\n0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A104,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A104,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A104,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A104,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A104,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A104,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A104,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T104*\nIF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('10   Trucks'!$Y104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$O$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$O$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('10   Trucks'!$Z104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$O$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$O$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('10   Trucks'!$AA104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$O$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$O$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Y$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D104,2)=\"Tk\",\nIF('10   Trucks'!$Y104<0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AI104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AI104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2))),\nIF(AND(Y104>0,AI104<6%),1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y104>=0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AI104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AI104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D104,2)=\"Tk\",\nIF('10   Trucks'!$Z104<0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AJ104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AJ104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2))),\nIF(AND(Z104>0,AJ104<6%),1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z104>=0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AJ104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AJ104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D104,2)=\"Tk\",\nIF('10   Trucks'!$AA104<0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AK104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$T$2))*AK104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$X$2))),\nIF(AND(AA104>0,AK104<6%),1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA104>=0,\nIF(((VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AK104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D104,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AD$2))*AK104^4 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^3 + (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^2+(VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104+ (VLOOKUP('10   Trucks'!$D104,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AR104>0),1/('10   Trucks'!$AR104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AS104>0),1/('10   Trucks'!$AS104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AT104>0),1/('10   Trucks'!$AT104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AU104>0),1/('10   Trucks'!$AU104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AV104>0),1/('10   Trucks'!$AV104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D104,2)=\"Tk\",'10   Trucks'!$AW104>0),1/('10   Trucks'!$AW104*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D105,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",IF(K105=0,0,'19 Truck Optimization'!BB105),0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L105>0,AQ105*T105*'10   Trucks'!$N105*M105/L105,0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(TRUNC(R105/'10   Trucks'!$N105)<TRUNC(S105/'10   Trucks'!$N105),TRUNC(S105/'10   Trucks'!$N105),TRUNC(R105/'10   Trucks'!$N105)),\n0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A105,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A105,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A105,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A105,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A105,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A105,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A105,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T105*\nIF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('10   Trucks'!$Y105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$O$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$O$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('10   Trucks'!$Z105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$O$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$O$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('10   Trucks'!$AA105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$O$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$O$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Y$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D105,2)=\"Tk\",\nIF('10   Trucks'!$Y105<0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AI105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AI105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2))),\nIF(AND(Y105>0,AI105<6%),1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y105>=0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AI105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AI105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D105,2)=\"Tk\",\nIF('10   Trucks'!$Z105<0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AJ105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AJ105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2))),\nIF(AND(Z105>0,AJ105<6%),1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z105>=0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AJ105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AJ105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D105,2)=\"Tk\",\nIF('10   Trucks'!$AA105<0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AK105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$T$2))*AK105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$X$2))),\nIF(AND(AA105>0,AK105<6%),1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA105>=0,\nIF(((VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AK105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D105,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AD$2))*AK105^4 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^3 + (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^2+(VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105+ (VLOOKUP('10   Trucks'!$D105,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AR105>0),1/('10   Trucks'!$AR105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AS105>0),1/('10   Trucks'!$AS105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AT105>0),1/('10   Trucks'!$AT105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AU105>0),1/('10   Trucks'!$AU105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AV105>0),1/('10   Trucks'!$AV105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D105,2)=\"Tk\",'10   Trucks'!$AW105>0),1/('10   Trucks'!$AW105*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D106,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",IF(K106=0,0,'19 Truck Optimization'!BB106),0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L106>0,AQ106*T106*'10   Trucks'!$N106*M106/L106,0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(TRUNC(R106/'10   Trucks'!$N106)<TRUNC(S106/'10   Trucks'!$N106),TRUNC(S106/'10   Trucks'!$N106),TRUNC(R106/'10   Trucks'!$N106)),\n0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A106,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A106,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A106,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A106,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A106,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A106,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A106,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T106*\nIF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('10   Trucks'!$Y106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$O$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$O$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('10   Trucks'!$Z106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$O$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$O$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('10   Trucks'!$AA106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$O$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$O$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Y$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D106,2)=\"Tk\",\nIF('10   Trucks'!$Y106<0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AI106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AI106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2))),\nIF(AND(Y106>0,AI106<6%),1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y106>=0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AI106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AI106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D106,2)=\"Tk\",\nIF('10   Trucks'!$Z106<0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AJ106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AJ106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2))),\nIF(AND(Z106>0,AJ106<6%),1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z106>=0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AJ106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AJ106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D106,2)=\"Tk\",\nIF('10   Trucks'!$AA106<0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AK106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$T$2))*AK106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$X$2))),\nIF(AND(AA106>0,AK106<6%),1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA106>=0,\nIF(((VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AK106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D106,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AD$2))*AK106^4 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^3 + (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^2+(VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106+ (VLOOKUP('10   Trucks'!$D106,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AR106>0),1/('10   Trucks'!$AR106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AS106>0),1/('10   Trucks'!$AS106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AT106>0),1/('10   Trucks'!$AT106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AU106>0),1/('10   Trucks'!$AU106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AV106>0),1/('10   Trucks'!$AV106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D106,2)=\"Tk\",'10   Trucks'!$AW106>0),1/('10   Trucks'!$AW106*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D107,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",IF(K107=0,0,'19 Truck Optimization'!BB107),0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L107>0,AQ107*T107*'10   Trucks'!$N107*M107/L107,0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(TRUNC(R107/'10   Trucks'!$N107)<TRUNC(S107/'10   Trucks'!$N107),TRUNC(S107/'10   Trucks'!$N107),TRUNC(R107/'10   Trucks'!$N107)),\n0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A107,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A107,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A107,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A107,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A107,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A107,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A107,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T107*\nIF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('10   Trucks'!$Y107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$O$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$O$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('10   Trucks'!$Z107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$O$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$O$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('10   Trucks'!$AA107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$O$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$O$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Y$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D107,2)=\"Tk\",\nIF('10   Trucks'!$Y107<0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AI107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AI107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2))),\nIF(AND(Y107>0,AI107<6%),1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y107>=0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AI107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AI107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D107,2)=\"Tk\",\nIF('10   Trucks'!$Z107<0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AJ107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AJ107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2))),\nIF(AND(Z107>0,AJ107<6%),1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z107>=0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AJ107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AJ107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D107,2)=\"Tk\",\nIF('10   Trucks'!$AA107<0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AK107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$T$2))*AK107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$X$2))),\nIF(AND(AA107>0,AK107<6%),1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA107>=0,\nIF(((VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AK107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D107,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AD$2))*AK107^4 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^3 + (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^2+(VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107+ (VLOOKUP('10   Trucks'!$D107,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AR107>0),1/('10   Trucks'!$AR107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AS107>0),1/('10   Trucks'!$AS107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AT107>0),1/('10   Trucks'!$AT107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AU107>0),1/('10   Trucks'!$AU107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AV107>0),1/('10   Trucks'!$AV107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D107,2)=\"Tk\",'10   Trucks'!$AW107>0),1/('10   Trucks'!$AW107*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D108,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",IF(K108=0,0,'19 Truck Optimization'!BB108),0)","v":0},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L108>0,AQ108*T108*'10   Trucks'!$N108*M108/L108,0)","v":0},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(TRUNC(R108/'10   Trucks'!$N108)<TRUNC(S108/'10   Trucks'!$N108),TRUNC(S108/'10   Trucks'!$N108),TRUNC(R108/'10   Trucks'!$N108)),\n0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A108,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A108,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A108,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A108,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A108,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A108,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A108,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T108*\nIF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('10   Trucks'!$Y108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$O$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$O$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('10   Trucks'!$Z108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$O$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$O$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('10   Trucks'!$AA108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$O$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$O$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Y$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D108,2)=\"Tk\",\nIF('10   Trucks'!$Y108<0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AI108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AI108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2))),\nIF(AND(Y108>0,AI108<6%),1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y108>=0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AI108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AI108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D108,2)=\"Tk\",\nIF('10   Trucks'!$Z108<0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AJ108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AJ108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2))),\nIF(AND(Z108>0,AJ108<6%),1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z108>=0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AJ108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AJ108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D108,2)=\"Tk\",\nIF('10   Trucks'!$AA108<0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AK108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$T$2))*AK108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$X$2))),\nIF(AND(AA108>0,AK108<6%),1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA108>=0,\nIF(((VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AK108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D108,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AD$2))*AK108^4 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^3 + (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^2+(VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108+ (VLOOKUP('10   Trucks'!$D108,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AR108>0),1/('10   Trucks'!$AR108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AS108>0),1/('10   Trucks'!$AS108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AT108>0),1/('10   Trucks'!$AT108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AU108>0),1/('10   Trucks'!$AU108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AV108>0),1/('10   Trucks'!$AV108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D108,2)=\"Tk\",'10   Trucks'!$AW108>0),1/('10   Trucks'!$AW108*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D109,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",IF(K109=0,0,'19 Truck Optimization'!BB109),0)","v":0},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L109>0,AQ109*T109*'10   Trucks'!$N109*M109/L109,0)","v":0},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(TRUNC(R109/'10   Trucks'!$N109)<TRUNC(S109/'10   Trucks'!$N109),TRUNC(S109/'10   Trucks'!$N109),TRUNC(R109/'10   Trucks'!$N109)),\n0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A109,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A109,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A109,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A109,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A109,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A109,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A109,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T109*\nIF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('10   Trucks'!$Y109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$O$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$O$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('10   Trucks'!$Z109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$O$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$O$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('10   Trucks'!$AA109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$O$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$O$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Y$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D109,2)=\"Tk\",\nIF('10   Trucks'!$Y109<0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AI109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AI109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2))),\nIF(AND(Y109>0,AI109<6%),1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y109>=0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AI109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AI109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D109,2)=\"Tk\",\nIF('10   Trucks'!$Z109<0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AJ109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AJ109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2))),\nIF(AND(Z109>0,AJ109<6%),1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z109>=0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AJ109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AJ109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D109,2)=\"Tk\",\nIF('10   Trucks'!$AA109<0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AK109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$T$2))*AK109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$X$2))),\nIF(AND(AA109>0,AK109<6%),1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA109>=0,\nIF(((VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AK109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D109,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AD$2))*AK109^4 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^3 + (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^2+(VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109+ (VLOOKUP('10   Trucks'!$D109,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AR109>0),1/('10   Trucks'!$AR109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AS109>0),1/('10   Trucks'!$AS109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AT109>0),1/('10   Trucks'!$AT109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AU109>0),1/('10   Trucks'!$AU109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AV109>0),1/('10   Trucks'!$AV109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D109,2)=\"Tk\",'10   Trucks'!$AW109>0),1/('10   Trucks'!$AW109*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D110,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",IF(K110=0,0,'19 Truck Optimization'!BB110),0)","v":0},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L110>0,AQ110*T110*'10   Trucks'!$N110*M110/L110,0)","v":0},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(TRUNC(R110/'10   Trucks'!$N110)<TRUNC(S110/'10   Trucks'!$N110),TRUNC(S110/'10   Trucks'!$N110),TRUNC(R110/'10   Trucks'!$N110)),\n0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A110,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A110,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A110,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A110,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A110,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A110,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A110,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T110*\nIF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('10   Trucks'!$Y110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$O$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$O$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('10   Trucks'!$Z110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$O$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$O$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('10   Trucks'!$AA110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$O$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$O$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Y$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D110,2)=\"Tk\",\nIF('10   Trucks'!$Y110<0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AI110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AI110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2))),\nIF(AND(Y110>0,AI110<6%),1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y110>=0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AI110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AI110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D110,2)=\"Tk\",\nIF('10   Trucks'!$Z110<0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AJ110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AJ110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2))),\nIF(AND(Z110>0,AJ110<6%),1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z110>=0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AJ110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AJ110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D110,2)=\"Tk\",\nIF('10   Trucks'!$AA110<0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AK110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$T$2))*AK110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$X$2))),\nIF(AND(AA110>0,AK110<6%),1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA110>=0,\nIF(((VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AK110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D110,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AD$2))*AK110^4 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^3 + (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^2+(VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110+ (VLOOKUP('10   Trucks'!$D110,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AR110>0),1/('10   Trucks'!$AR110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AS110>0),1/('10   Trucks'!$AS110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AT110>0),1/('10   Trucks'!$AT110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AU110>0),1/('10   Trucks'!$AU110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AV110>0),1/('10   Trucks'!$AV110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D110,2)=\"Tk\",'10   Trucks'!$AW110>0),1/('10   Trucks'!$AW110*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D111,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",IF(K111=0,0,'19 Truck Optimization'!BB111),0)","v":0},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L111>0,AQ111*T111*'10   Trucks'!$N111*M111/L111,0)","v":0},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(TRUNC(R111/'10   Trucks'!$N111)<TRUNC(S111/'10   Trucks'!$N111),TRUNC(S111/'10   Trucks'!$N111),TRUNC(R111/'10   Trucks'!$N111)),\n0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A111,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A111,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A111,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A111,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A111,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A111,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A111,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T111*\nIF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('10   Trucks'!$Y111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$O$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$O$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('10   Trucks'!$Z111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$O$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$O$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('10   Trucks'!$AA111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$O$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$O$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Y$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D111,2)=\"Tk\",\nIF('10   Trucks'!$Y111<0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AI111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AI111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2))),\nIF(AND(Y111>0,AI111<6%),1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y111>=0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AI111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AI111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D111,2)=\"Tk\",\nIF('10   Trucks'!$Z111<0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AJ111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AJ111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2))),\nIF(AND(Z111>0,AJ111<6%),1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z111>=0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AJ111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AJ111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D111,2)=\"Tk\",\nIF('10   Trucks'!$AA111<0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AK111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$T$2))*AK111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$X$2))),\nIF(AND(AA111>0,AK111<6%),1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA111>=0,\nIF(((VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AK111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D111,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AD$2))*AK111^4 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^3 + (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^2+(VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111+ (VLOOKUP('10   Trucks'!$D111,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AR111>0),1/('10   Trucks'!$AR111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AS111>0),1/('10   Trucks'!$AS111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AT111>0),1/('10   Trucks'!$AT111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AU111>0),1/('10   Trucks'!$AU111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AV111>0),1/('10   Trucks'!$AV111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D111,2)=\"Tk\",'10   Trucks'!$AW111>0),1/('10   Trucks'!$AW111*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D112,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",IF(K112=0,0,'19 Truck Optimization'!BB112),0)","v":0},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L112>0,AQ112*T112*'10   Trucks'!$N112*M112/L112,0)","v":0},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(TRUNC(R112/'10   Trucks'!$N112)<TRUNC(S112/'10   Trucks'!$N112),TRUNC(S112/'10   Trucks'!$N112),TRUNC(R112/'10   Trucks'!$N112)),\n0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A112,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A112,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A112,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A112,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A112,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A112,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A112,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T112*\nIF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('10   Trucks'!$Y112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$O$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$O$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('10   Trucks'!$Z112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$O$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$O$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('10   Trucks'!$AA112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$O$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$O$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Y$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D112,2)=\"Tk\",\nIF('10   Trucks'!$Y112<0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AI112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AI112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2))),\nIF(AND(Y112>0,AI112<6%),1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y112>=0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AI112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AI112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D112,2)=\"Tk\",\nIF('10   Trucks'!$Z112<0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AJ112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AJ112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2))),\nIF(AND(Z112>0,AJ112<6%),1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z112>=0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AJ112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AJ112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D112,2)=\"Tk\",\nIF('10   Trucks'!$AA112<0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AK112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$T$2))*AK112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$X$2))),\nIF(AND(AA112>0,AK112<6%),1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA112>=0,\nIF(((VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AK112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D112,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AD$2))*AK112^4 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^3 + (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^2+(VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112+ (VLOOKUP('10   Trucks'!$D112,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AR112>0),1/('10   Trucks'!$AR112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AS112>0),1/('10   Trucks'!$AS112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AT112>0),1/('10   Trucks'!$AT112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AU112>0),1/('10   Trucks'!$AU112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AV112>0),1/('10   Trucks'!$AV112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D112,2)=\"Tk\",'10   Trucks'!$AW112>0),1/('10   Trucks'!$AW112*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D113,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",IF(K113=0,0,'19 Truck Optimization'!BB113),0)","v":0},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L113>0,AQ113*T113*'10   Trucks'!$N113*M113/L113,0)","v":0},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(TRUNC(R113/'10   Trucks'!$N113)<TRUNC(S113/'10   Trucks'!$N113),TRUNC(S113/'10   Trucks'!$N113),TRUNC(R113/'10   Trucks'!$N113)),\n0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A113,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A113,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A113,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A113,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A113,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A113,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A113,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T113*\nIF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('10   Trucks'!$Y113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$O$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$O$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('10   Trucks'!$Z113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$O$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$O$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('10   Trucks'!$AA113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$O$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$O$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Y$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D113,2)=\"Tk\",\nIF('10   Trucks'!$Y113<0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AI113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AI113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2))),\nIF(AND(Y113>0,AI113<6%),1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y113>=0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AI113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AI113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D113,2)=\"Tk\",\nIF('10   Trucks'!$Z113<0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AJ113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AJ113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2))),\nIF(AND(Z113>0,AJ113<6%),1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z113>=0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AJ113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AJ113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D113,2)=\"Tk\",\nIF('10   Trucks'!$AA113<0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AK113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$T$2))*AK113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$X$2))),\nIF(AND(AA113>0,AK113<6%),1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA113>=0,\nIF(((VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AK113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D113,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AD$2))*AK113^4 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^3 + (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^2+(VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113+ (VLOOKUP('10   Trucks'!$D113,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AR113>0),1/('10   Trucks'!$AR113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AS113>0),1/('10   Trucks'!$AS113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AT113>0),1/('10   Trucks'!$AT113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AU113>0),1/('10   Trucks'!$AU113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AV113>0),1/('10   Trucks'!$AV113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D113,2)=\"Tk\",'10   Trucks'!$AW113>0),1/('10   Trucks'!$AW113*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D114,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",IF(K114=0,0,'19 Truck Optimization'!BB114),0)","v":0},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L114>0,AQ114*T114*'10   Trucks'!$N114*M114/L114,0)","v":0},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(TRUNC(R114/'10   Trucks'!$N114)<TRUNC(S114/'10   Trucks'!$N114),TRUNC(S114/'10   Trucks'!$N114),TRUNC(R114/'10   Trucks'!$N114)),\n0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A114,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A114,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A114,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A114,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A114,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A114,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A114,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T114*\nIF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('10   Trucks'!$Y114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$O$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$O$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('10   Trucks'!$Z114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$O$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$O$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('10   Trucks'!$AA114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$O$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$O$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Y$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D114,2)=\"Tk\",\nIF('10   Trucks'!$Y114<0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AI114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AI114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2))),\nIF(AND(Y114>0,AI114<6%),1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y114>=0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AI114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AI114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D114,2)=\"Tk\",\nIF('10   Trucks'!$Z114<0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AJ114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AJ114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2))),\nIF(AND(Z114>0,AJ114<6%),1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z114>=0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AJ114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AJ114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D114,2)=\"Tk\",\nIF('10   Trucks'!$AA114<0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AK114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$T$2))*AK114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$X$2))),\nIF(AND(AA114>0,AK114<6%),1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA114>=0,\nIF(((VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AK114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D114,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AD$2))*AK114^4 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^3 + (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^2+(VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114+ (VLOOKUP('10   Trucks'!$D114,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AR114>0),1/('10   Trucks'!$AR114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AS114>0),1/('10   Trucks'!$AS114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AT114>0),1/('10   Trucks'!$AT114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AU114>0),1/('10   Trucks'!$AU114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AV114>0),1/('10   Trucks'!$AV114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D114,2)=\"Tk\",'10   Trucks'!$AW114>0),1/('10   Trucks'!$AW114*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D115,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",IF(K115=0,0,'19 Truck Optimization'!BB115),0)","v":0},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L115>0,AQ115*T115*'10   Trucks'!$N115*M115/L115,0)","v":0},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(TRUNC(R115/'10   Trucks'!$N115)<TRUNC(S115/'10   Trucks'!$N115),TRUNC(S115/'10   Trucks'!$N115),TRUNC(R115/'10   Trucks'!$N115)),\n0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A115,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A115,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A115,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A115,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A115,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A115,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A115,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T115*\nIF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('10   Trucks'!$Y115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$O$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$O$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('10   Trucks'!$Z115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$O$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$O$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('10   Trucks'!$AA115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$O$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$O$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Y$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D115,2)=\"Tk\",\nIF('10   Trucks'!$Y115<0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AI115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AI115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2))),\nIF(AND(Y115>0,AI115<6%),1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y115>=0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AI115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AI115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D115,2)=\"Tk\",\nIF('10   Trucks'!$Z115<0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AJ115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AJ115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2))),\nIF(AND(Z115>0,AJ115<6%),1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z115>=0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AJ115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AJ115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D115,2)=\"Tk\",\nIF('10   Trucks'!$AA115<0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AK115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$T$2))*AK115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$X$2))),\nIF(AND(AA115>0,AK115<6%),1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA115>=0,\nIF(((VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AK115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D115,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AD$2))*AK115^4 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^3 + (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^2+(VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115+ (VLOOKUP('10   Trucks'!$D115,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AR115>0),1/('10   Trucks'!$AR115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AS115>0),1/('10   Trucks'!$AS115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AT115>0),1/('10   Trucks'!$AT115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AU115>0),1/('10   Trucks'!$AU115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AV115>0),1/('10   Trucks'!$AV115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D115,2)=\"Tk\",'10   Trucks'!$AW115>0),1/('10   Trucks'!$AW115*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D116,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",IF(K116=0,0,'19 Truck Optimization'!BB116),0)","v":0},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L116>0,AQ116*T116*'10   Trucks'!$N116*M116/L116,0)","v":0},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(TRUNC(R116/'10   Trucks'!$N116)<TRUNC(S116/'10   Trucks'!$N116),TRUNC(S116/'10   Trucks'!$N116),TRUNC(R116/'10   Trucks'!$N116)),\n0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A116,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A116,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A116,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A116,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A116,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A116,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A116,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T116*\nIF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('10   Trucks'!$Y116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$O$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$O$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('10   Trucks'!$Z116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$O$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$O$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('10   Trucks'!$AA116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$O$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$O$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Y$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D116,2)=\"Tk\",\nIF('10   Trucks'!$Y116<0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AI116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AI116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2))),\nIF(AND(Y116>0,AI116<6%),1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y116>=0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AI116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AI116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D116,2)=\"Tk\",\nIF('10   Trucks'!$Z116<0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AJ116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AJ116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2))),\nIF(AND(Z116>0,AJ116<6%),1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z116>=0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AJ116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AJ116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D116,2)=\"Tk\",\nIF('10   Trucks'!$AA116<0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AK116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$T$2))*AK116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$X$2))),\nIF(AND(AA116>0,AK116<6%),1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA116>=0,\nIF(((VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AK116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D116,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AD$2))*AK116^4 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^3 + (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^2+(VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116+ (VLOOKUP('10   Trucks'!$D116,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AR116>0),1/('10   Trucks'!$AR116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AS116>0),1/('10   Trucks'!$AS116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AT116>0),1/('10   Trucks'!$AT116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AU116>0),1/('10   Trucks'!$AU116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AV116>0),1/('10   Trucks'!$AV116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D116,2)=\"Tk\",'10   Trucks'!$AW116>0),1/('10   Trucks'!$AW116*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D117,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",IF(K117=0,0,'19 Truck Optimization'!BB117),0)","v":0},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L117>0,AQ117*T117*'10   Trucks'!$N117*M117/L117,0)","v":0},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(TRUNC(R117/'10   Trucks'!$N117)<TRUNC(S117/'10   Trucks'!$N117),TRUNC(S117/'10   Trucks'!$N117),TRUNC(R117/'10   Trucks'!$N117)),\n0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A117,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A117,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A117,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A117,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A117,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A117,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A117,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*\nIF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('10   Trucks'!$Y117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$O$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$O$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('10   Trucks'!$Z117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$O$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$O$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('10   Trucks'!$AA117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$O$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$O$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Y$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D117,2)=\"Tk\",\nIF('10   Trucks'!$Y117<0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AI117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AI117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2))),\nIF(AND(Y117>0,AI117<6%),1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y117>=0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AI117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AI117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D117,2)=\"Tk\",\nIF('10   Trucks'!$Z117<0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AJ117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AJ117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2))),\nIF(AND(Z117>0,AJ117<6%),1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z117>=0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AJ117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AJ117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D117,2)=\"Tk\",\nIF('10   Trucks'!$AA117<0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AK117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$T$2))*AK117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$X$2))),\nIF(AND(AA117>0,AK117<6%),1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA117>=0,\nIF(((VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AK117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D117,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AD$2))*AK117^4 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^3 + (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^2+(VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117+ (VLOOKUP('10   Trucks'!$D117,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AR117>0),1/('10   Trucks'!$AR117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AS117>0),1/('10   Trucks'!$AS117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AT117>0),1/('10   Trucks'!$AT117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AU117>0),1/('10   Trucks'!$AU117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AV117>0),1/('10   Trucks'!$AV117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D117,2)=\"Tk\",'10   Trucks'!$AW117>0),1/('10   Trucks'!$AW117*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(LEFT(D118,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",IF(K118=0,0,'19 Truck Optimization'!BB118),0)","v":0},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L118>0,AQ118*T118*'10   Trucks'!$N118*M118/L118,0)","v":0},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(TRUNC(R118/'10   Trucks'!$N118)<TRUNC(S118/'10   Trucks'!$N118),TRUNC(S118/'10   Trucks'!$N118),TRUNC(R118/'10   Trucks'!$N118)),\n0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A118,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A118,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A118,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A118,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A118,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A118,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A118,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T118*\nIF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('10   Trucks'!$Y118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$O$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$O$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('10   Trucks'!$Z118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$O$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$O$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('10   Trucks'!$AA118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$O$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$O$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Y$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D118,2)=\"Tk\",\nIF('10   Trucks'!$Y118<0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AI118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AI118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2))),\nIF(AND(Y118>0,AI118<6%),1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y118>=0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AI118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AI118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D118,2)=\"Tk\",\nIF('10   Trucks'!$Z118<0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AJ118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AJ118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2))),\nIF(AND(Z118>0,AJ118<6%),1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z118>=0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AJ118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AJ118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D118,2)=\"Tk\",\nIF('10   Trucks'!$AA118<0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AK118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$T$2))*AK118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$X$2))),\nIF(AND(AA118>0,AK118<6%),1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA118>=0,\nIF(((VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AK118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D118,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AD$2))*AK118^4 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^3 + (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^2+(VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118+ (VLOOKUP('10   Trucks'!$D118,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AR118>0),1/('10   Trucks'!$AR118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AS118>0),1/('10   Trucks'!$AS118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AT118>0),1/('10   Trucks'!$AT118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AU118>0),1/('10   Trucks'!$AU118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AV118>0),1/('10   Trucks'!$AV118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D118,2)=\"Tk\",'10   Trucks'!$AW118>0),1/('10   Trucks'!$AW118*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D119,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",IF(K119=0,0,'19 Truck Optimization'!BB119),0)","v":0},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L119>0,AQ119*T119*'10   Trucks'!$N119*M119/L119,0)","v":0},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(TRUNC(R119/'10   Trucks'!$N119)<TRUNC(S119/'10   Trucks'!$N119),TRUNC(S119/'10   Trucks'!$N119),TRUNC(R119/'10   Trucks'!$N119)),\n0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A119,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A119,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A119,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A119,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A119,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A119,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A119,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T119*\nIF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('10   Trucks'!$Y119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$O$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$O$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('10   Trucks'!$Z119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$O$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$O$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('10   Trucks'!$AA119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$O$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$O$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Y$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D119,2)=\"Tk\",\nIF('10   Trucks'!$Y119<0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AI119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AI119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2))),\nIF(AND(Y119>0,AI119<6%),1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y119>=0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AI119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AI119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D119,2)=\"Tk\",\nIF('10   Trucks'!$Z119<0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AJ119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AJ119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2))),\nIF(AND(Z119>0,AJ119<6%),1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z119>=0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AJ119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AJ119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D119,2)=\"Tk\",\nIF('10   Trucks'!$AA119<0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AK119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$T$2))*AK119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$X$2))),\nIF(AND(AA119>0,AK119<6%),1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA119>=0,\nIF(((VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AK119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D119,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AD$2))*AK119^4 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^3 + (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^2+(VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119+ (VLOOKUP('10   Trucks'!$D119,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AR119>0),1/('10   Trucks'!$AR119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AS119>0),1/('10   Trucks'!$AS119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AT119>0),1/('10   Trucks'!$AT119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AU119>0),1/('10   Trucks'!$AU119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AV119>0),1/('10   Trucks'!$AV119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D119,2)=\"Tk\",'10   Trucks'!$AW119>0),1/('10   Trucks'!$AW119*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D120,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Tk\",IF(K120=0,0,'19 Truck Optimization'!BB120),0)","v":0},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L120>0,AQ120*T120*'10   Trucks'!$N120*M120/L120,0)","v":0},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(TRUNC(R120/'10   Trucks'!$N120)<TRUNC(S120/'10   Trucks'!$N120),TRUNC(S120/'10   Trucks'!$N120),TRUNC(R120/'10   Trucks'!$N120)),\n0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A120,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A120,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A120,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A120,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A120,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A120,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A120,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T120*\nIF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('10   Trucks'!$Y120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$O$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$O$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('10   Trucks'!$Z120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$O$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$O$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('10   Trucks'!$AA120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$O$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$O$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Y$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D120,2)=\"Tk\",\nIF('10   Trucks'!$Y120<0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AI120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AI120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2))),\nIF(AND(Y120>0,AI120<6%),1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y120>=0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AI120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AI120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D120,2)=\"Tk\",\nIF('10   Trucks'!$Z120<0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AJ120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AJ120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2))),\nIF(AND(Z120>0,AJ120<6%),1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z120>=0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AJ120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AJ120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D120,2)=\"Tk\",\nIF('10   Trucks'!$AA120<0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AK120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$T$2))*AK120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$X$2))),\nIF(AND(AA120>0,AK120<6%),1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA120>=0,\nIF(((VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AK120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D120,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AD$2))*AK120^4 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^3 + (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^2+(VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120+ (VLOOKUP('10   Trucks'!$D120,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AR120>0),1/('10   Trucks'!$AR120*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AS120>0),1/('10   Trucks'!$AS120*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AT120>0),1/('10   Trucks'!$AT120*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AU120>0),1/('10   Trucks'!$AU120*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AV120>0),1/('10   Trucks'!$AV120*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D120,2)=\"Tk\",'10   Trucks'!$AW120>0),1/('10   Trucks'!$AW120*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D121,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Tk\",IF(K121=0,0,'19 Truck Optimization'!BB121),0)","v":0},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L121>0,AQ121*T121*'10   Trucks'!$N121*M121/L121,0)","v":0},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(TRUNC(R121/'10   Trucks'!$N121)<TRUNC(S121/'10   Trucks'!$N121),TRUNC(S121/'10   Trucks'!$N121),TRUNC(R121/'10   Trucks'!$N121)),\n0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A121,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A121,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A121,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A121,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A121,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A121,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A121,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T121*\nIF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('10   Trucks'!$Y121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$O$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$O$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('10   Trucks'!$Z121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$O$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$O$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('10   Trucks'!$AA121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$O$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$O$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Y$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D121,2)=\"Tk\",\nIF('10   Trucks'!$Y121<0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AI121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AI121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2))),\nIF(AND(Y121>0,AI121<6%),1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y121>=0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AI121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AI121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D121,2)=\"Tk\",\nIF('10   Trucks'!$Z121<0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AJ121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AJ121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2))),\nIF(AND(Z121>0,AJ121<6%),1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z121>=0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AJ121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AJ121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D121,2)=\"Tk\",\nIF('10   Trucks'!$AA121<0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AK121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$T$2))*AK121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$X$2))),\nIF(AND(AA121>0,AK121<6%),1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA121>=0,\nIF(((VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AK121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D121,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AD$2))*AK121^4 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^3 + (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^2+(VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121+ (VLOOKUP('10   Trucks'!$D121,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AR121>0),1/('10   Trucks'!$AR121*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AS121>0),1/('10   Trucks'!$AS121*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AT121>0),1/('10   Trucks'!$AT121*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AU121>0),1/('10   Trucks'!$AU121*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AV121>0),1/('10   Trucks'!$AV121*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D121,2)=\"Tk\",'10   Trucks'!$AW121>0),1/('10   Trucks'!$AW121*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Tk\",IF(K122=0,0,'19 Truck Optimization'!BB122),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L122>0,AQ122*T122*'10   Trucks'!$N122*M122/L122,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(TRUNC(R122/'10   Trucks'!$N122)<TRUNC(S122/'10   Trucks'!$N122),TRUNC(S122/'10   Trucks'!$N122),TRUNC(R122/'10   Trucks'!$N122)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A122,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A122,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A122,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A122,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A122,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A122,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A122,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T122*\nIF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('10   Trucks'!$Y122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$O$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$O$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('10   Trucks'!$Z122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$O$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$O$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('10   Trucks'!$AA122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$O$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$O$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Y$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D122,2)=\"Tk\",\nIF('10   Trucks'!$Y122<0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AI122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AI122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2))),\nIF(AND(Y122>0,AI122<6%),1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y122>=0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AI122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AI122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D122,2)=\"Tk\",\nIF('10   Trucks'!$Z122<0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AJ122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AJ122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2))),\nIF(AND(Z122>0,AJ122<6%),1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z122>=0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AJ122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AJ122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D122,2)=\"Tk\",\nIF('10   Trucks'!$AA122<0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AK122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$T$2))*AK122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$X$2))),\nIF(AND(AA122>0,AK122<6%),1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA122>=0,\nIF(((VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AK122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D122,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AD$2))*AK122^4 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^3 + (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^2+(VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122+ (VLOOKUP('10   Trucks'!$D122,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AR122>0),1/('10   Trucks'!$AR122*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AS122>0),1/('10   Trucks'!$AS122*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AT122>0),1/('10   Trucks'!$AT122*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AU122>0),1/('10   Trucks'!$AU122*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AV122>0),1/('10   Trucks'!$AV122*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D122,2)=\"Tk\",'10   Trucks'!$AW122>0),1/('10   Trucks'!$AW122*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Tk\",IF(K123=0,0,'19 Truck Optimization'!BB123),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L123>0,AQ123*T123*'10   Trucks'!$N123*M123/L123,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(TRUNC(R123/'10   Trucks'!$N123)<TRUNC(S123/'10   Trucks'!$N123),TRUNC(S123/'10   Trucks'!$N123),TRUNC(R123/'10   Trucks'!$N123)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A123,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A123,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A123,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A123,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A123,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A123,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A123,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T123*\nIF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('10   Trucks'!$Y123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$O$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$O$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('10   Trucks'!$Z123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$O$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$O$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('10   Trucks'!$AA123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$O$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$O$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Y$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D123,2)=\"Tk\",\nIF('10   Trucks'!$Y123<0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AI123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AI123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2))),\nIF(AND(Y123>0,AI123<6%),1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y123>=0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AI123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AI123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D123,2)=\"Tk\",\nIF('10   Trucks'!$Z123<0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AJ123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AJ123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2))),\nIF(AND(Z123>0,AJ123<6%),1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z123>=0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AJ123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AJ123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D123,2)=\"Tk\",\nIF('10   Trucks'!$AA123<0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AK123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$T$2))*AK123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$X$2))),\nIF(AND(AA123>0,AK123<6%),1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA123>=0,\nIF(((VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AK123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D123,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AD$2))*AK123^4 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^3 + (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^2+(VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123+ (VLOOKUP('10   Trucks'!$D123,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AR123>0),1/('10   Trucks'!$AR123*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AS123>0),1/('10   Trucks'!$AS123*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AT123>0),1/('10   Trucks'!$AT123*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AU123>0),1/('10   Trucks'!$AU123*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AV123>0),1/('10   Trucks'!$AV123*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D123,2)=\"Tk\",'10   Trucks'!$AW123>0),1/('10   Trucks'!$AW123*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Tk\",IF(K124=0,0,'19 Truck Optimization'!BB124),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L124>0,AQ124*T124*'10   Trucks'!$N124*M124/L124,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(TRUNC(R124/'10   Trucks'!$N124)<TRUNC(S124/'10   Trucks'!$N124),TRUNC(S124/'10   Trucks'!$N124),TRUNC(R124/'10   Trucks'!$N124)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A124,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A124,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A124,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A124,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A124,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A124,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A124,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T124*\nIF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('10   Trucks'!$Y124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$O$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$O$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('10   Trucks'!$Z124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$O$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$O$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('10   Trucks'!$AA124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$O$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$O$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Y$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D124,2)=\"Tk\",\nIF('10   Trucks'!$Y124<0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AI124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AI124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2))),\nIF(AND(Y124>0,AI124<6%),1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y124>=0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AI124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AI124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D124,2)=\"Tk\",\nIF('10   Trucks'!$Z124<0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AJ124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AJ124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2))),\nIF(AND(Z124>0,AJ124<6%),1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z124>=0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AJ124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AJ124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D124,2)=\"Tk\",\nIF('10   Trucks'!$AA124<0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AK124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$T$2))*AK124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$X$2))),\nIF(AND(AA124>0,AK124<6%),1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA124>=0,\nIF(((VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AK124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D124,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AD$2))*AK124^4 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^3 + (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^2+(VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124+ (VLOOKUP('10   Trucks'!$D124,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AR124>0),1/('10   Trucks'!$AR124*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AS124>0),1/('10   Trucks'!$AS124*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AT124>0),1/('10   Trucks'!$AT124*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AU124>0),1/('10   Trucks'!$AU124*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AV124>0),1/('10   Trucks'!$AV124*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D124,2)=\"Tk\",'10   Trucks'!$AW124>0),1/('10   Trucks'!$AW124*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Tk\",IF(K125=0,0,'19 Truck Optimization'!BB125),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L125>0,AQ125*T125*'10   Trucks'!$N125*M125/L125,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(TRUNC(R125/'10   Trucks'!$N125)<TRUNC(S125/'10   Trucks'!$N125),TRUNC(S125/'10   Trucks'!$N125),TRUNC(R125/'10   Trucks'!$N125)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A125,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A125,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A125,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A125,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A125,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A125,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A125,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T125*\nIF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('10   Trucks'!$Y125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$O$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$O$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('10   Trucks'!$Z125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$O$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$O$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('10   Trucks'!$AA125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$O$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$O$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Y$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D125,2)=\"Tk\",\nIF('10   Trucks'!$Y125<0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AI125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AI125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2))),\nIF(AND(Y125>0,AI125<6%),1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y125>=0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AI125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AI125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D125,2)=\"Tk\",\nIF('10   Trucks'!$Z125<0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AJ125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AJ125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2))),\nIF(AND(Z125>0,AJ125<6%),1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z125>=0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AJ125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AJ125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D125,2)=\"Tk\",\nIF('10   Trucks'!$AA125<0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AK125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$T$2))*AK125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$X$2))),\nIF(AND(AA125>0,AK125<6%),1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA125>=0,\nIF(((VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AK125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D125,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AD$2))*AK125^4 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^3 + (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^2+(VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125+ (VLOOKUP('10   Trucks'!$D125,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AR125>0),1/('10   Trucks'!$AR125*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AS125>0),1/('10   Trucks'!$AS125*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AT125>0),1/('10   Trucks'!$AT125*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AU125>0),1/('10   Trucks'!$AU125*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AV125>0),1/('10   Trucks'!$AV125*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D125,2)=\"Tk\",'10   Trucks'!$AW125>0),1/('10   Trucks'!$AW125*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Tk\",IF(K126=0,0,'19 Truck Optimization'!BB126),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L126>0,AQ126*T126*'10   Trucks'!$N126*M126/L126,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(TRUNC(R126/'10   Trucks'!$N126)<TRUNC(S126/'10   Trucks'!$N126),TRUNC(S126/'10   Trucks'!$N126),TRUNC(R126/'10   Trucks'!$N126)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A126,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A126,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A126,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A126,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A126,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A126,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A126,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T126*\nIF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('10   Trucks'!$Y126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$O$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$O$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('10   Trucks'!$Z126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$O$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$O$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('10   Trucks'!$AA126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$O$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$O$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Y$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D126,2)=\"Tk\",\nIF('10   Trucks'!$Y126<0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AI126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AI126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2))),\nIF(AND(Y126>0,AI126<6%),1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y126>=0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AI126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AI126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D126,2)=\"Tk\",\nIF('10   Trucks'!$Z126<0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AJ126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AJ126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2))),\nIF(AND(Z126>0,AJ126<6%),1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z126>=0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AJ126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AJ126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D126,2)=\"Tk\",\nIF('10   Trucks'!$AA126<0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AK126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$T$2))*AK126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$X$2))),\nIF(AND(AA126>0,AK126<6%),1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA126>=0,\nIF(((VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AK126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D126,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AD$2))*AK126^4 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^3 + (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^2+(VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126+ (VLOOKUP('10   Trucks'!$D126,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AR126>0),1/('10   Trucks'!$AR126*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AS126>0),1/('10   Trucks'!$AS126*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AT126>0),1/('10   Trucks'!$AT126*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AU126>0),1/('10   Trucks'!$AU126*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AV126>0),1/('10   Trucks'!$AV126*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D126,2)=\"Tk\",'10   Trucks'!$AW126>0),1/('10   Trucks'!$AW126*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Tk\",IF(K127=0,0,'19 Truck Optimization'!BB127),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L127>0,AQ127*T127*'10   Trucks'!$N127*M127/L127,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(TRUNC(R127/'10   Trucks'!$N127)<TRUNC(S127/'10   Trucks'!$N127),TRUNC(S127/'10   Trucks'!$N127),TRUNC(R127/'10   Trucks'!$N127)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A127,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A127,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A127,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A127,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A127,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A127,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A127,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T127*\nIF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('10   Trucks'!$Y127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$O$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$O$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('10   Trucks'!$Z127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$O$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$O$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('10   Trucks'!$AA127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$O$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$O$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Y$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D127,2)=\"Tk\",\nIF('10   Trucks'!$Y127<0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AI127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AI127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2))),\nIF(AND(Y127>0,AI127<6%),1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y127>=0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AI127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AI127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D127,2)=\"Tk\",\nIF('10   Trucks'!$Z127<0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AJ127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AJ127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2))),\nIF(AND(Z127>0,AJ127<6%),1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z127>=0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AJ127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AJ127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D127,2)=\"Tk\",\nIF('10   Trucks'!$AA127<0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AK127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$T$2))*AK127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$X$2))),\nIF(AND(AA127>0,AK127<6%),1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA127>=0,\nIF(((VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AK127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D127,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AD$2))*AK127^4 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^3 + (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^2+(VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127+ (VLOOKUP('10   Trucks'!$D127,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AR127>0),1/('10   Trucks'!$AR127*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AS127>0),1/('10   Trucks'!$AS127*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AT127>0),1/('10   Trucks'!$AT127*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AU127>0),1/('10   Trucks'!$AU127*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AV127>0),1/('10   Trucks'!$AV127*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D127,2)=\"Tk\",'10   Trucks'!$AW127>0),1/('10   Trucks'!$AW127*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Tk\",IF(K128=0,0,'19 Truck Optimization'!BB128),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L128>0,AQ128*T128*'10   Trucks'!$N128*M128/L128,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(TRUNC(R128/'10   Trucks'!$N128)<TRUNC(S128/'10   Trucks'!$N128),TRUNC(S128/'10   Trucks'!$N128),TRUNC(R128/'10   Trucks'!$N128)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A128,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A128,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A128,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A128,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A128,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A128,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A128,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T128*\nIF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('10   Trucks'!$Y128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$O$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$O$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('10   Trucks'!$Z128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$O$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$O$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('10   Trucks'!$AA128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$O$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$O$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Y$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D128,2)=\"Tk\",\nIF('10   Trucks'!$Y128<0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AI128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AI128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2))),\nIF(AND(Y128>0,AI128<6%),1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y128>=0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AI128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AI128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D128,2)=\"Tk\",\nIF('10   Trucks'!$Z128<0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AJ128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AJ128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2))),\nIF(AND(Z128>0,AJ128<6%),1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z128>=0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AJ128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AJ128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D128,2)=\"Tk\",\nIF('10   Trucks'!$AA128<0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AK128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$T$2))*AK128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$X$2))),\nIF(AND(AA128>0,AK128<6%),1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA128>=0,\nIF(((VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AK128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D128,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AD$2))*AK128^4 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^3 + (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^2+(VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128+ (VLOOKUP('10   Trucks'!$D128,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AR128>0),1/('10   Trucks'!$AR128*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AS128>0),1/('10   Trucks'!$AS128*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AT128>0),1/('10   Trucks'!$AT128*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AU128>0),1/('10   Trucks'!$AU128*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AV128>0),1/('10   Trucks'!$AV128*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D128,2)=\"Tk\",'10   Trucks'!$AW128>0),1/('10   Trucks'!$AW128*1609.344/60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Tk\",'4   Earthwork'!$M$15:$M$165,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Tk\",IF(K129=0,0,'19 Truck Optimization'!BB129),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'11   Loader Shovel'!$E$15:$Q$196,'11   Loader Shovel'!$P$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'9  Excavator'!$E$15:$Q$221,'9  Excavator'!$L$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(L129>0,AQ129*T129*'10   Trucks'!$N129*M129/L129,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$N$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$Q$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BC$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BD$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(TRUNC(R129/'10   Trucks'!$N129)<TRUNC(S129/'10   Trucks'!$N129),TRUNC(S129/'10   Trucks'!$N129),TRUNC(R129/'10   Trucks'!$N129)),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$O$2),\nVLOOKUP(A129,Quantities[],Quantities!$O$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$Q$2),\nVLOOKUP(A129,Quantities[],Quantities!$Q$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$S$2),\nVLOOKUP(A129,Quantities[],Quantities!$S$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$P$2),\nVLOOKUP(A129,Quantities[],Quantities!$P$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$R$2),\nVLOOKUP(A129,Quantities[],Quantities!$R$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$46:$A$51,MATCH($A129,Quantities!$C$46:$C$51)),Quantities!$A$46:$AN$51,Quantities!$T$2),\nVLOOKUP(A129,Quantities[],Quantities!$T$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BI$2),\n0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T129*\nIF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'11   Loader Shovel'!$E$15:$Q$101,'11   Loader Shovel'!$L$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'9  Excavator'!$E$15:$Q$80,'9  Excavator'!$O$13-4),\n0))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BJ$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BK$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$AS$2),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('10   Trucks'!$Y129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$O$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$O$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('10   Trucks'!$Z129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$O$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$O$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('10   Trucks'!$AA129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$O$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$O$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Y$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AC$2))),\n0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D129,2)=\"Tk\",\nIF('10   Trucks'!$Y129<0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AI129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AI129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2))),\nIF(AND(Y129>0,AI129<6%),1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y129>=0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AI129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AI129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D129,2)=\"Tk\",\nIF('10   Trucks'!$Z129<0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AJ129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AJ129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2))),\nIF(AND(Z129>0,AJ129<6%),1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z129>=0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AJ129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AJ129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT('10   Trucks'!$D129,2)=\"Tk\",\nIF('10   Trucks'!$AA129<0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AK129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$T$2))*AK129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$X$2))),\nIF(AND(AA129>0,AK129<6%),1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA129>=0,\nIF(((VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AK129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D129,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AD$2))*AK129^4 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^3 + (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^2+(VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129+ (VLOOKUP('10   Trucks'!$D129,Equipment[],Equipment!$AH$2))),\n0))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AR129>0),1/('10   Trucks'!$AR129*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AS129>0),1/('10   Trucks'!$AS129*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AT129>0),1/('10   Trucks'!$AT129*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AU129>0),1/('10   Trucks'!$AU129*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AV129>0),1/('10   Trucks'!$AV129*1609.344/60),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(LEFT('10   Trucks'!$D129,2)=\"Tk\",'10   Trucks'!$AW129>0),1/('10   Trucks'!$AW129*1609.344/60),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"11   Loader Shovel","index":14,"n_rows":129,"n_cols":17,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity and Hours Required for Front End Loader Use or Hydraulic Shovel Use",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[null,null,null,null,"Assumptions:      "]
[null,null,null,null,"Uses cover volume to calculate loading time of cover material "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Hauling Equipment ID","Loose/Stockpile Volume (cy)","Loader/ Shovel Cycle Time (min)","Per Loader/Shovel Productivity (cy/hr)","Loader/ Shovel Task Time (hrs)","Max of Loader/Shovel or Truck Task Time (hrs)","Net Bucket Capacity (cy)","Work Hour (min/hr)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),P15/L15*Q15,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),K15/M15,0)","v":0},{"$f":"IF(AND(B15=\"C\",OR(LEFT(D15,2)=\"Sc\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),P16/L16*Q16,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),K16/M16,0)","v":0},{"$f":"IF(AND(B16=\"C\",OR(LEFT(D16,2)=\"Sc\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B17=\"C\",OR(LEFT(D17,2)=\"Sc\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),P18/L18*Q18,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),K18/M18,0)","v":0},{"$f":"IF(AND(B18=\"C\",OR(LEFT(D18,2)=\"Sc\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B19=\"C\",OR(LEFT(D19,2)=\"Sc\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B20=\"C\",OR(LEFT(D20,2)=\"Sc\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B21=\"C\",OR(LEFT(D21,2)=\"Sc\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B22=\"C\",OR(LEFT(D22,2)=\"Sc\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B23=\"C\",OR(LEFT(D23,2)=\"Sc\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B24=\"C\",OR(LEFT(D24,2)=\"Sc\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B25=\"C\",OR(LEFT(D25,2)=\"Sc\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B26=\"C\",OR(LEFT(D26,2)=\"Sc\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B27=\"C\",OR(LEFT(D27,2)=\"Sc\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B28=\"C\",OR(LEFT(D28,2)=\"Sc\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B29=\"C\",OR(LEFT(D29,2)=\"Sc\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B30=\"C\",OR(LEFT(D30,2)=\"Sc\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B31=\"C\",OR(LEFT(D31,2)=\"Sc\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B32=\"C\",OR(LEFT(D32,2)=\"Sc\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B33=\"C\",OR(LEFT(D33,2)=\"Sc\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B34=\"C\",OR(LEFT(D34,2)=\"Sc\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B35=\"C\",OR(LEFT(D35,2)=\"Sc\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B36=\"C\",OR(LEFT(D36,2)=\"Sc\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B37=\"C\",OR(LEFT(D37,2)=\"Sc\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":2647.5506172839505},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,0.84842284335252116,{"$f":"IF(AND(B38=\"C\",OR(LEFT(D38,2)=\"Sc\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0.84963996426805621},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":535.35802469135797},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,0.17155856230095148,{"$f":"IF(AND(B39=\"C\",OR(LEFT(D39,2)=\"Sc\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0.17175936097894198},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":5865.4197530864194},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,1.8796075406009536,{"$f":"IF(AND(B40=\"C\",OR(LEFT(D40,2)=\"Sc\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":1.9817309316750056},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":685.89506172839515},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,0.21979902280774638,{"$f":"IF(AND(B41=\"C\",OR(LEFT(D41,2)=\"Sc\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0.21979902280774638},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":537.77777777777783},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,0.1723339861135838,{"$f":"IF(AND(B42=\"C\",OR(LEFT(D42,2)=\"Sc\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0.18353580913047524},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B43=\"C\",OR(LEFT(D43,2)=\"Sc\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B44=\"C\",OR(LEFT(D44,2)=\"Sc\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B45=\"C\",OR(LEFT(D45,2)=\"Sc\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B46=\"C\",OR(LEFT(D46,2)=\"Sc\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B47=\"C\",OR(LEFT(D47,2)=\"Sc\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B48=\"C\",OR(LEFT(D48,2)=\"Sc\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B49=\"C\",OR(LEFT(D49,2)=\"Sc\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B50=\"C\",OR(LEFT(D50,2)=\"Sc\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B51=\"C\",OR(LEFT(D51,2)=\"Sc\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B52=\"C\",OR(LEFT(D52,2)=\"Sc\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},"--",{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B53=\"C\",OR(LEFT(D53,2)=\"Sc\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B54=\"C\",OR(LEFT(D54,2)=\"Sc\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B55=\"C\",OR(LEFT(D55,2)=\"Sc\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B56=\"C\",OR(LEFT(D56,2)=\"Sc\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B57=\"C\",OR(LEFT(D57,2)=\"Sc\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B58=\"C\",OR(LEFT(D58,2)=\"Sc\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B59=\"C\",OR(LEFT(D59,2)=\"Sc\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B60=\"C\",OR(LEFT(D60,2)=\"Sc\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B61=\"C\",OR(LEFT(D61,2)=\"Sc\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B62=\"C\",OR(LEFT(D62,2)=\"Sc\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B63=\"C\",OR(LEFT(D63,2)=\"Sc\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B64=\"C\",OR(LEFT(D64,2)=\"Sc\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B65=\"C\",OR(LEFT(D65,2)=\"Sc\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B66=\"C\",OR(LEFT(D66,2)=\"Sc\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B67=\"C\",OR(LEFT(D67,2)=\"Sc\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B68=\"C\",OR(LEFT(D68,2)=\"Sc\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B69=\"C\",OR(LEFT(D69,2)=\"Sc\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B70=\"C\",OR(LEFT(D70,2)=\"Sc\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B71=\"C\",OR(LEFT(D71,2)=\"Sc\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B72=\"C\",OR(LEFT(D72,2)=\"Sc\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B73=\"C\",OR(LEFT(D73,2)=\"Sc\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B74=\"C\",OR(LEFT(D74,2)=\"Sc\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B75=\"C\",OR(LEFT(D75,2)=\"Sc\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B76=\"C\",OR(LEFT(D76,2)=\"Sc\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B77=\"C\",OR(LEFT(D77,2)=\"Sc\",LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A77,\"0\"),\"-\",\"D-\",C77,\"-\",J77), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B78=\"C\",OR(LEFT(D78,2)=\"Sc\",LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A78,\"0\"),\"-\",\"D-\",C78,\"-\",J78), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B79=\"C\",OR(LEFT(D79,2)=\"Sc\",LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A79,\"0\"),\"-\",\"D-\",C79,\"-\",J79), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B80=\"C\",OR(LEFT(D80,2)=\"Sc\",LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",J80), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B81=\"C\",OR(LEFT(D81,2)=\"Sc\",LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A81,\"0\"),\"-\",\"D-\",C81,\"-\",J81), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$101,CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),P82/L82*Q82,0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),K82/M82,0)","v":0},{"$f":"IF(AND(B82=\"C\",OR(LEFT(D82,2)=\"Sc\",LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",J82), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B83=\"C\",OR(LEFT(D83,2)=\"Sc\",LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A83,\"0\"),\"-\",\"D-\",C83,\"-\",J83), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B84=\"C\",OR(LEFT(D84,2)=\"Sc\",LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A84,\"0\"),\"-\",\"D-\",C84,\"-\",J84), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B85=\"C\",OR(LEFT(D85,2)=\"Sc\",LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A85,\"0\"),\"-\",\"D-\",C85,\"-\",J85), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B86=\"C\",OR(LEFT(D86,2)=\"Sc\",LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A86,\"0\"),\"-\",\"D-\",C86,\"-\",J86), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B87=\"C\",OR(LEFT(D87,2)=\"Sc\",LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A87,\"0\"),\"-\",\"D-\",C87,\"-\",J87), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B88=\"C\",OR(LEFT(D88,2)=\"Sc\",LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A88,\"0\"),\"-\",\"D-\",C88,\"-\",J88), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B89=\"C\",OR(LEFT(D89,2)=\"Sc\",LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A89,\"0\"),\"-\",\"D-\",C89,\"-\",J89), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B90=\"C\",OR(LEFT(D90,2)=\"Sc\",LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A90,\"0\"),\"-\",\"D-\",C90,\"-\",J90), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B91=\"C\",OR(LEFT(D91,2)=\"Sc\",LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A91,\"0\"),\"-\",\"D-\",C91,\"-\",J91), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B92=\"C\",OR(LEFT(D92,2)=\"Sc\",LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",J92), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B93=\"C\",OR(LEFT(D93,2)=\"Sc\",LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A93,\"0\"),\"-\",\"D-\",C93,\"-\",J93), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B94=\"C\",OR(LEFT(D94,2)=\"Sc\",LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A94,\"0\"),\"-\",\"D-\",C94,\"-\",J94), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B95=\"C\",OR(LEFT(D95,2)=\"Sc\",LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A95,\"0\"),\"-\",\"D-\",C95,\"-\",J95), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B96=\"C\",OR(LEFT(D96,2)=\"Sc\",LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A96,\"0\"),\"-\",\"D-\",C96,\"-\",J96), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B97=\"C\",OR(LEFT(D97,2)=\"Sc\",LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A97,\"0\"),\"-\",\"D-\",C97,\"-\",J97), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B98=\"C\",OR(LEFT(D98,2)=\"Sc\",LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A98,\"0\"),\"-\",\"D-\",C98,\"-\",J98), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B99=\"C\",OR(LEFT(D99,2)=\"Sc\",LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A99,\"0\"),\"-\",\"D-\",C99,\"-\",J99), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B100=\"C\",OR(LEFT(D100,2)=\"Sc\",LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A100,\"0\"),\"-\",\"D-\",C100,\"-\",J100), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B101=\"C\",OR(LEFT(D101,2)=\"Sc\",LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A101,\"0\"),\"-\",\"D-\",C101,\"-\",J101), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B102=\"C\",OR(LEFT(D102,2)=\"Sc\",LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A102,\"0\"),\"-\",\"D-\",C102,\"-\",J102), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B103=\"C\",OR(LEFT(D103,2)=\"Sc\",LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A103,\"0\"),\"-\",\"D-\",C103,\"-\",J103), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B104=\"C\",OR(LEFT(D104,2)=\"Sc\",LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A104,\"0\"),\"-\",\"D-\",C104,\"-\",J104), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B105=\"C\",OR(LEFT(D105,2)=\"Sc\",LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A105,\"0\"),\"-\",\"D-\",C105,\"-\",J105), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B106=\"C\",OR(LEFT(D106,2)=\"Sc\",LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A106,\"0\"),\"-\",\"D-\",C106,\"-\",J106), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B107=\"C\",OR(LEFT(D107,2)=\"Sc\",LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A107,\"0\"),\"-\",\"D-\",C107,\"-\",J107), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B108=\"C\",OR(LEFT(D108,2)=\"Sc\",LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A108,\"0\"),\"-\",\"D-\",C108,\"-\",J108), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B109=\"C\",OR(LEFT(D109,2)=\"Sc\",LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A109,\"0\"),\"-\",\"D-\",C109,\"-\",J109), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B110=\"C\",OR(LEFT(D110,2)=\"Sc\",LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A110,\"0\"),\"-\",\"D-\",C110,\"-\",J110), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B111=\"C\",OR(LEFT(D111,2)=\"Sc\",LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A111,\"0\"),\"-\",\"D-\",C111,\"-\",J111), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B112=\"C\",OR(LEFT(D112,2)=\"Sc\",LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A112,\"0\"),\"-\",\"D-\",C112,\"-\",J112), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B113=\"C\",OR(LEFT(D113,2)=\"Sc\",LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A113,\"0\"),\"-\",\"D-\",C113,\"-\",J113), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B114=\"C\",OR(LEFT(D114,2)=\"Sc\",LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A114,\"0\"),\"-\",\"D-\",C114,\"-\",J114), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B115=\"C\",OR(LEFT(D115,2)=\"Sc\",LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A115,\"0\"),\"-\",\"D-\",C115,\"-\",J115), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B116=\"C\",OR(LEFT(D116,2)=\"Sc\",LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A116,\"0\"),\"-\",\"D-\",C116,\"-\",J116), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B117=\"C\",OR(LEFT(D117,2)=\"Sc\",LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A117,\"0\"),\"-\",\"D-\",C117,\"-\",J117), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},"--",{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B118=\"C\",OR(LEFT(D118,2)=\"Sc\",LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A118,\"0\"),\"-\",\"D-\",C118,\"-\",J118), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B119=\"C\",OR(LEFT(D119,2)=\"Sc\",LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A119,\"0\"),\"-\",\"D-\",C119,\"-\",J119), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B120=\"C\",OR(LEFT(D120,2)=\"Sc\",LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A120,\"0\"),\"-\",\"D-\",C120,\"-\",J120), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B121=\"C\",OR(LEFT(D121,2)=\"Sc\",LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A121,\"0\"),\"-\",\"D-\",C121,\"-\",J121), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B122=\"C\",OR(LEFT(D122,2)=\"Sc\",LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A122,\"0\"),\"-\",\"D-\",C122,\"-\",J122), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B123=\"C\",OR(LEFT(D123,2)=\"Sc\",LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A123,\"0\"),\"-\",\"D-\",C123,\"-\",J123), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B124=\"C\",OR(LEFT(D124,2)=\"Sc\",LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A124,\"0\"),\"-\",\"D-\",C124,\"-\",J124), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B125=\"C\",OR(LEFT(D125,2)=\"Sc\",LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A125,\"0\"),\"-\",\"D-\",C125,\"-\",J125), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B126=\"C\",OR(LEFT(D126,2)=\"Sc\",LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A126,\"0\"),\"-\",\"D-\",C126,\"-\",J126), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B127=\"C\",OR(LEFT(D127,2)=\"Sc\",LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A127,\"0\"),\"-\",\"D-\",C127,\"-\",J127), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B128=\"C\",OR(LEFT(D128,2)=\"Sc\",LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A128,\"0\"),\"-\",\"D-\",C128,\"-\",J128), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$error":"#VALUE!"},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$181,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$BA$2),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(B129=\"C\",OR(LEFT(D129,2)=\"Sc\",LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A129,\"0\"),\"-\",\"D-\",C129,\"-\",J129), '10   Trucks'!$E$15:$AW$118, '10   Trucks'!$Q$13-4),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$AZ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"12 Scrapers","index":15,"n_rows":129,"n_cols":30,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity for Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[null,null,null,null,"Notes and Assumptions:      "]
[null,null,null,null,"Uses volumes of stockpile or cover for hauling and grading times"]
[null,null,null,null,"Haul & Scrape Grade (%) assumes positive is downhill"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,"Number of scrapers used for grading cover = ",1]
[null,null,null,null,null,{"$f":"5280*0.3048","v":1609.3440000000001},"meters/mile"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loose/Stockpile Volume (cy)","Total Haul Distance One Way (feet)","Haul & Scrape Grade (%)","Rolling Resistance (%)","Effective Grade Uphill (%)","Effective Grade Downhill (%)","Load Time (min)","Maneuver & Spread Time (min)","Full Scraper Haul Speed (mph)","Empty Scraper Return Speed (mph)","Scraper R/T Cycle Task Time (min)","Pusher Cycle Time (min/cycle)","Rated Load (lb)","Soil Weight (lbs/cy)","Heaped Capacity (cy)","Work Hour (min/hr)","Cycles per Scraper per Hr","Productivity per Heaped Scraper (cy/hr)","Total Task Time (hrs)","Number of Scrapers ","Task Time w All Scrapers (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":1681546},{"$f":"IF(LEFT(D15,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":1064.3333333333333},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":-0.252},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BI$2),0)","v":2.5000000000000001E-2},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15+M15>0,ABS(L15)+M15,0),0\n)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15-M15<0,0,ABS(L15)-M15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BM$2),\n0)","v":0.85},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BN$2),\n0)","v":0.65},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":28.678670410953877},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$T$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$T$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$AD$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$AD$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":33},{"$f":"IF(LEFT(D15,2)=\"Sc\",(K15/(S15*88))+(K15/(R15*88))+P15+Q15,0)","v":2.2882374087786959},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$BO$2)+VLOOKUP(D15,Equipment[],Equipment!$BP$2)+VLOOKUP(D15,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":1.44},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BL$2),\n0)","v":104000},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"c\",C15=\"f\"),VLOOKUP(A15,Quantities[],Quantities!$Y$2),VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":44},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D15,2)=\"Sc\",Y15/T15,)","v":21.85087954955101},{"$f":"IF(LEFT(D15,2)=\"Sc\",\n(TRUNC(Z15))*(MIN(X15,(V15/W15))),\n0)","v":606.66666666666663},{"$f":"IF(AA15>0,J15/AA15,0)","v":2771.7791208791209},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN15)","v":1},{"$f":"IF(AC15>0,AB15/AC15,0)","v":2771.7791208791209}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16+M16>0,ABS(L16)+M16,0),0\n)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16-M16<0,0,ABS(L16)-M16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$T$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$T$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$AD$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$AD$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",(K16/(S16*88))+(K16/(R16*88))+P16+Q16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$BO$2)+VLOOKUP(D16,Equipment[],Equipment!$BP$2)+VLOOKUP(D16,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"c\",C16=\"f\"),VLOOKUP(A16,Quantities[],Quantities!$Y$2),VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",Y16/T16,)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\n(TRUNC(Z16))*(MIN(X16,(V16/W16))),\n0)","v":0},{"$f":"IF(AA16>0,J16/AA16,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN16)","v":0},{"$f":"IF(AC16>0,AB16/AC16,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$T$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$T$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$AD$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$AD$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$BO$2)+VLOOKUP(D17,Equipment[],Equipment!$BP$2)+VLOOKUP(D17,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"c\",C17=\"f\"),VLOOKUP(A17,Quantities[],Quantities!$Y$2),VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN17)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(L18+M18>0,ABS(L18)+M18,0),0\n)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(L18-M18<0,0,ABS(L18)-M18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$T$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$T$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$AD$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$AD$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",(K18/(S18*88))+(K18/(R18*88))+P18+Q18,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$BO$2)+VLOOKUP(D18,Equipment[],Equipment!$BP$2)+VLOOKUP(D18,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"c\",C18=\"f\"),VLOOKUP(A18,Quantities[],Quantities!$Y$2),VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",Y18/T18,)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\n(TRUNC(Z18))*(MIN(X18,(V18/W18))),\n0)","v":0},{"$f":"IF(AA18>0,J18/AA18,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN18)","v":0},{"$f":"IF(AC18>0,AB18/AC18,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$T$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$T$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$AD$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$AD$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$BO$2)+VLOOKUP(D19,Equipment[],Equipment!$BP$2)+VLOOKUP(D19,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"c\",C19=\"f\"),VLOOKUP(A19,Quantities[],Quantities!$Y$2),VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN19)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$T$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$T$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$AD$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$AD$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$BO$2)+VLOOKUP(D20,Equipment[],Equipment!$BP$2)+VLOOKUP(D20,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"c\",C20=\"f\"),VLOOKUP(A20,Quantities[],Quantities!$Y$2),VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN20)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$T$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$T$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$AD$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$AD$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$BO$2)+VLOOKUP(D21,Equipment[],Equipment!$BP$2)+VLOOKUP(D21,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"c\",C21=\"f\"),VLOOKUP(A21,Quantities[],Quantities!$Y$2),VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN21)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$T$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$T$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$AD$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$AD$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$BO$2)+VLOOKUP(D22,Equipment[],Equipment!$BP$2)+VLOOKUP(D22,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"c\",C22=\"f\"),VLOOKUP(A22,Quantities[],Quantities!$Y$2),VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN22)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$T$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$T$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$AD$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$AD$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$BO$2)+VLOOKUP(D23,Equipment[],Equipment!$BP$2)+VLOOKUP(D23,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"c\",C23=\"f\"),VLOOKUP(A23,Quantities[],Quantities!$Y$2),VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN23)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$T$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$T$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$AD$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$AD$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$BO$2)+VLOOKUP(D24,Equipment[],Equipment!$BP$2)+VLOOKUP(D24,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"c\",C24=\"f\"),VLOOKUP(A24,Quantities[],Quantities!$Y$2),VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN24)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$T$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$T$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$AD$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$AD$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$BO$2)+VLOOKUP(D25,Equipment[],Equipment!$BP$2)+VLOOKUP(D25,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"c\",C25=\"f\"),VLOOKUP(A25,Quantities[],Quantities!$Y$2),VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN25)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$T$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$T$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$AD$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$AD$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$BO$2)+VLOOKUP(D26,Equipment[],Equipment!$BP$2)+VLOOKUP(D26,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"c\",C26=\"f\"),VLOOKUP(A26,Quantities[],Quantities!$Y$2),VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN26)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$T$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$T$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$AD$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$AD$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$BO$2)+VLOOKUP(D27,Equipment[],Equipment!$BP$2)+VLOOKUP(D27,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"c\",C27=\"f\"),VLOOKUP(A27,Quantities[],Quantities!$Y$2),VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN27)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$T$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$T$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$AD$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$AD$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$BO$2)+VLOOKUP(D28,Equipment[],Equipment!$BP$2)+VLOOKUP(D28,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"c\",C28=\"f\"),VLOOKUP(A28,Quantities[],Quantities!$Y$2),VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN28)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$T$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$T$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$AD$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$AD$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$BO$2)+VLOOKUP(D29,Equipment[],Equipment!$BP$2)+VLOOKUP(D29,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"c\",C29=\"f\"),VLOOKUP(A29,Quantities[],Quantities!$Y$2),VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN29)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$T$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$T$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$AD$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$AD$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$BO$2)+VLOOKUP(D30,Equipment[],Equipment!$BP$2)+VLOOKUP(D30,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"c\",C30=\"f\"),VLOOKUP(A30,Quantities[],Quantities!$Y$2),VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN30)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$T$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$T$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$AD$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$AD$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$BO$2)+VLOOKUP(D31,Equipment[],Equipment!$BP$2)+VLOOKUP(D31,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"c\",C31=\"f\"),VLOOKUP(A31,Quantities[],Quantities!$Y$2),VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN31)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$T$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$T$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$AD$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$AD$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$BO$2)+VLOOKUP(D32,Equipment[],Equipment!$BP$2)+VLOOKUP(D32,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"c\",C32=\"f\"),VLOOKUP(A32,Quantities[],Quantities!$Y$2),VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN32)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$T$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$T$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$AD$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$AD$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$BO$2)+VLOOKUP(D33,Equipment[],Equipment!$BP$2)+VLOOKUP(D33,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"c\",C33=\"f\"),VLOOKUP(A33,Quantities[],Quantities!$Y$2),VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN33)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$T$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$T$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$AD$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$AD$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$BO$2)+VLOOKUP(D34,Equipment[],Equipment!$BP$2)+VLOOKUP(D34,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"c\",C34=\"f\"),VLOOKUP(A34,Quantities[],Quantities!$Y$2),VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN34)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$T$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$T$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$AD$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$AD$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$BO$2)+VLOOKUP(D35,Equipment[],Equipment!$BP$2)+VLOOKUP(D35,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"c\",C35=\"f\"),VLOOKUP(A35,Quantities[],Quantities!$Y$2),VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN35)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$T$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$T$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$AD$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$AD$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$BO$2)+VLOOKUP(D36,Equipment[],Equipment!$BP$2)+VLOOKUP(D36,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"c\",C36=\"f\"),VLOOKUP(A36,Quantities[],Quantities!$Y$2),VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN36)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$T$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$T$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$AD$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$AD$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$BO$2)+VLOOKUP(D37,Equipment[],Equipment!$BP$2)+VLOOKUP(D37,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"c\",C37=\"f\"),VLOOKUP(A37,Quantities[],Quantities!$Y$2),VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN37)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$T$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$T$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$AD$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$AD$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$BO$2)+VLOOKUP(D38,Equipment[],Equipment!$BP$2)+VLOOKUP(D38,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"c\",C38=\"f\"),VLOOKUP(A38,Quantities[],Quantities!$Y$2),VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN38)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$T$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$T$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$AD$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$AD$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$BO$2)+VLOOKUP(D39,Equipment[],Equipment!$BP$2)+VLOOKUP(D39,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"c\",C39=\"f\"),VLOOKUP(A39,Quantities[],Quantities!$Y$2),VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN39)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$T$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$T$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$AD$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$AD$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$BO$2)+VLOOKUP(D40,Equipment[],Equipment!$BP$2)+VLOOKUP(D40,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"c\",C40=\"f\"),VLOOKUP(A40,Quantities[],Quantities!$Y$2),VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN40)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$T$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$T$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$AD$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$AD$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$BO$2)+VLOOKUP(D41,Equipment[],Equipment!$BP$2)+VLOOKUP(D41,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"c\",C41=\"f\"),VLOOKUP(A41,Quantities[],Quantities!$Y$2),VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN41)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$T$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$T$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$AD$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$AD$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$BO$2)+VLOOKUP(D42,Equipment[],Equipment!$BP$2)+VLOOKUP(D42,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"c\",C42=\"f\"),VLOOKUP(A42,Quantities[],Quantities!$Y$2),VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN42)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$T$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$T$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$AD$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$AD$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$BO$2)+VLOOKUP(D43,Equipment[],Equipment!$BP$2)+VLOOKUP(D43,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"c\",C43=\"f\"),VLOOKUP(A43,Quantities[],Quantities!$Y$2),VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN43)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$T$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$T$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$AD$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$AD$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$BO$2)+VLOOKUP(D44,Equipment[],Equipment!$BP$2)+VLOOKUP(D44,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"c\",C44=\"f\"),VLOOKUP(A44,Quantities[],Quantities!$Y$2),VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN44)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$T$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$T$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$AD$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$AD$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$BO$2)+VLOOKUP(D45,Equipment[],Equipment!$BP$2)+VLOOKUP(D45,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"c\",C45=\"f\"),VLOOKUP(A45,Quantities[],Quantities!$Y$2),VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN45)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$T$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$T$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$AD$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$AD$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$BO$2)+VLOOKUP(D46,Equipment[],Equipment!$BP$2)+VLOOKUP(D46,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"c\",C46=\"f\"),VLOOKUP(A46,Quantities[],Quantities!$Y$2),VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN46)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$T$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$T$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$AD$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$AD$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$BO$2)+VLOOKUP(D47,Equipment[],Equipment!$BP$2)+VLOOKUP(D47,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"c\",C47=\"f\"),VLOOKUP(A47,Quantities[],Quantities!$Y$2),VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN47)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$T$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$T$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$AD$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$AD$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$BO$2)+VLOOKUP(D48,Equipment[],Equipment!$BP$2)+VLOOKUP(D48,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"c\",C48=\"f\"),VLOOKUP(A48,Quantities[],Quantities!$Y$2),VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN48)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$T$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$T$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$AD$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$AD$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$BO$2)+VLOOKUP(D49,Equipment[],Equipment!$BP$2)+VLOOKUP(D49,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"c\",C49=\"f\"),VLOOKUP(A49,Quantities[],Quantities!$Y$2),VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN49)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$T$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$T$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$AD$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$AD$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$BO$2)+VLOOKUP(D50,Equipment[],Equipment!$BP$2)+VLOOKUP(D50,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"c\",C50=\"f\"),VLOOKUP(A50,Quantities[],Quantities!$Y$2),VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN50)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":48339},{"$f":"IF(LEFT(D51,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":763},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":8.7076245085190046E-2},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BI$2),0)","v":2.5000000000000001E-2},0.11207624508519004,6.2076245085190045E-2,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BM$2),\n0)","v":0.85},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BN$2),\n0)","v":0.65},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":25.607472168055342},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$T$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$T$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$AD$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$AD$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":19.794182124159811},2.2766212544019688,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$BO$2)+VLOOKUP(D51,Equipment[],Equipment!$BP$2)+VLOOKUP(D51,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":1.44},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BL$2),\n0)","v":104000},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"c\",C51=\"f\"),VLOOKUP(A51,Quantities[],Quantities!$Y$2),VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":44},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":50},21.962370729572314,606.66666666666663,79.67967032967033,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN51)","v":1},79.67967032967033]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":1032816},{"$f":"IF(LEFT(D52,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":736},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":-3.2554347826086388E-4},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BI$2),0)","v":2.5000000000000001E-2},2.5325543478260864E-2,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BM$2),\n0)","v":0.85},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BN$2),\n0)","v":0.65},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":27.686745911675136},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$T$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$T$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$AD$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$AD$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":33},2.0555243987412921,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$BO$2)+VLOOKUP(D52,Equipment[],Equipment!$BP$2)+VLOOKUP(D52,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":1.44},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BL$2),\n0)","v":104000},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"c\",C52=\"f\"),VLOOKUP(A52,Quantities[],Quantities!$Y$2),VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":44},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":50},24.32469302267474,693.33333333333337,1489.6384615384616,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN52)","v":1},1489.6384615384616]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":16900},{"$f":"IF(LEFT(D53,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":329},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":-0.20040000000000002},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BI$2),0)","v":2.5000000000000001E-2},0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BM$2),\n0)","v":0.85},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BN$2),\n0)","v":0.65},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":28.678670410953877},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$T$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$T$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$AD$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$AD$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":33},1.7436549710192839,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$BO$2)+VLOOKUP(D53,Equipment[],Equipment!$BP$2)+VLOOKUP(D53,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":1.44},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BL$2),\n0)","v":104000},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"c\",C53=\"f\"),VLOOKUP(A53,Quantities[],Quantities!$Y$2),VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":44},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":50},28.675397845923399,808.88888888888891,20.892857142857142,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN53)","v":1},20.892857142857142]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$T$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$T$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$AD$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$AD$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$BO$2)+VLOOKUP(D54,Equipment[],Equipment!$BP$2)+VLOOKUP(D54,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"c\",C54=\"f\"),VLOOKUP(A54,Quantities[],Quantities!$Y$2),VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN54)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$T$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$T$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$AD$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$AD$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$BO$2)+VLOOKUP(D55,Equipment[],Equipment!$BP$2)+VLOOKUP(D55,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"c\",C55=\"f\"),VLOOKUP(A55,Quantities[],Quantities!$Y$2),VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN55)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$T$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$T$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$AD$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$AD$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$BO$2)+VLOOKUP(D56,Equipment[],Equipment!$BP$2)+VLOOKUP(D56,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"c\",C56=\"f\"),VLOOKUP(A56,Quantities[],Quantities!$Y$2),VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN56)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$T$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$T$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$AD$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$AD$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$BO$2)+VLOOKUP(D57,Equipment[],Equipment!$BP$2)+VLOOKUP(D57,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"c\",C57=\"f\"),VLOOKUP(A57,Quantities[],Quantities!$Y$2),VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN57)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$T$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$T$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$AD$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$AD$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$BO$2)+VLOOKUP(D58,Equipment[],Equipment!$BP$2)+VLOOKUP(D58,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"c\",C58=\"f\"),VLOOKUP(A58,Quantities[],Quantities!$Y$2),VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN58)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$T$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$T$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$AD$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$AD$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$BO$2)+VLOOKUP(D59,Equipment[],Equipment!$BP$2)+VLOOKUP(D59,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"c\",C59=\"f\"),VLOOKUP(A59,Quantities[],Quantities!$Y$2),VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN59)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$T$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$T$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$AD$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$AD$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$BO$2)+VLOOKUP(D60,Equipment[],Equipment!$BP$2)+VLOOKUP(D60,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"c\",C60=\"f\"),VLOOKUP(A60,Quantities[],Quantities!$Y$2),VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN60)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$T$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$T$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$AD$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$AD$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$BO$2)+VLOOKUP(D61,Equipment[],Equipment!$BP$2)+VLOOKUP(D61,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"c\",C61=\"f\"),VLOOKUP(A61,Quantities[],Quantities!$Y$2),VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN61)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$T$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$T$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$AD$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$AD$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$BO$2)+VLOOKUP(D62,Equipment[],Equipment!$BP$2)+VLOOKUP(D62,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"c\",C62=\"f\"),VLOOKUP(A62,Quantities[],Quantities!$Y$2),VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN62)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$T$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$T$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$AD$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$AD$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$BO$2)+VLOOKUP(D63,Equipment[],Equipment!$BP$2)+VLOOKUP(D63,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"c\",C63=\"f\"),VLOOKUP(A63,Quantities[],Quantities!$Y$2),VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN63)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$T$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$T$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$AD$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$AD$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$BO$2)+VLOOKUP(D64,Equipment[],Equipment!$BP$2)+VLOOKUP(D64,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"c\",C64=\"f\"),VLOOKUP(A64,Quantities[],Quantities!$Y$2),VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN64)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$T$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$T$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$AD$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$AD$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$BO$2)+VLOOKUP(D65,Equipment[],Equipment!$BP$2)+VLOOKUP(D65,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"c\",C65=\"f\"),VLOOKUP(A65,Quantities[],Quantities!$Y$2),VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN65)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$T$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$T$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$AD$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$AD$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$BO$2)+VLOOKUP(D66,Equipment[],Equipment!$BP$2)+VLOOKUP(D66,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"c\",C66=\"f\"),VLOOKUP(A66,Quantities[],Quantities!$Y$2),VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN66)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$T$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$T$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$AD$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$AD$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$BO$2)+VLOOKUP(D67,Equipment[],Equipment!$BP$2)+VLOOKUP(D67,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"c\",C67=\"f\"),VLOOKUP(A67,Quantities[],Quantities!$Y$2),VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN67)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$T$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$T$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$AD$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$AD$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$BO$2)+VLOOKUP(D68,Equipment[],Equipment!$BP$2)+VLOOKUP(D68,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"c\",C68=\"f\"),VLOOKUP(A68,Quantities[],Quantities!$Y$2),VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN68)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$T$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$T$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$AD$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$AD$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$BO$2)+VLOOKUP(D69,Equipment[],Equipment!$BP$2)+VLOOKUP(D69,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"c\",C69=\"f\"),VLOOKUP(A69,Quantities[],Quantities!$Y$2),VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN69)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$T$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$T$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$AD$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$AD$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$BO$2)+VLOOKUP(D70,Equipment[],Equipment!$BP$2)+VLOOKUP(D70,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"c\",C70=\"f\"),VLOOKUP(A70,Quantities[],Quantities!$Y$2),VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN70)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$T$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$T$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$AD$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$AD$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$BO$2)+VLOOKUP(D71,Equipment[],Equipment!$BP$2)+VLOOKUP(D71,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"c\",C71=\"f\"),VLOOKUP(A71,Quantities[],Quantities!$Y$2),VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN71)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$T$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$T$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$AD$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$AD$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$BO$2)+VLOOKUP(D72,Equipment[],Equipment!$BP$2)+VLOOKUP(D72,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"c\",C72=\"f\"),VLOOKUP(A72,Quantities[],Quantities!$Y$2),VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN72)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$T$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$T$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$AD$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$AD$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$BO$2)+VLOOKUP(D73,Equipment[],Equipment!$BP$2)+VLOOKUP(D73,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"c\",C73=\"f\"),VLOOKUP(A73,Quantities[],Quantities!$Y$2),VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN73)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$T$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$T$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$AD$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$AD$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$BO$2)+VLOOKUP(D74,Equipment[],Equipment!$BP$2)+VLOOKUP(D74,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"c\",C74=\"f\"),VLOOKUP(A74,Quantities[],Quantities!$Y$2),VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN74)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$T$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$T$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$AD$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$AD$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$BO$2)+VLOOKUP(D75,Equipment[],Equipment!$BP$2)+VLOOKUP(D75,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"c\",C75=\"f\"),VLOOKUP(A75,Quantities[],Quantities!$Y$2),VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN75)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$T$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$T$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$AD$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$AD$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$BO$2)+VLOOKUP(D76,Equipment[],Equipment!$BP$2)+VLOOKUP(D76,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"c\",C76=\"f\"),VLOOKUP(A76,Quantities[],Quantities!$Y$2),VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN76)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Y$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Y$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$Y$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$O$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$O$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$O$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$T$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$T$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$AD$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$AD$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(C77=\"a\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$BO$2)+VLOOKUP(D77,Equipment[],Equipment!$BP$2)+VLOOKUP(D77,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(C77=\"a\",C77=\"c\",C77=\"f\"),VLOOKUP(A77,Quantities[],Quantities!$Y$2),VLOOKUP(A77,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN77)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Y$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Y$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$Y$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$O$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$O$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$O$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$T$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$T$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$AD$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$AD$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(C78=\"a\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$BO$2)+VLOOKUP(D78,Equipment[],Equipment!$BP$2)+VLOOKUP(D78,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(C78=\"a\",C78=\"c\",C78=\"f\"),VLOOKUP(A78,Quantities[],Quantities!$Y$2),VLOOKUP(A78,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN78)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Y$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Y$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$Y$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$O$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$O$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$O$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$T$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$T$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$AD$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$AD$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(C79=\"a\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$BO$2)+VLOOKUP(D79,Equipment[],Equipment!$BP$2)+VLOOKUP(D79,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(C79=\"a\",C79=\"c\",C79=\"f\"),VLOOKUP(A79,Quantities[],Quantities!$Y$2),VLOOKUP(A79,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN79)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Y$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Y$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$Y$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$O$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$O$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$O$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$T$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$T$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$AD$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$AD$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(C80=\"a\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$BO$2)+VLOOKUP(D80,Equipment[],Equipment!$BP$2)+VLOOKUP(D80,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(C80=\"a\",C80=\"c\",C80=\"f\"),VLOOKUP(A80,Quantities[],Quantities!$Y$2),VLOOKUP(A80,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN80)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Y$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Y$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$Y$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$O$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$O$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$O$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$T$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$T$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$AD$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$AD$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(C81=\"a\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$BO$2)+VLOOKUP(D81,Equipment[],Equipment!$BP$2)+VLOOKUP(D81,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(C81=\"a\",C81=\"c\",C81=\"f\"),VLOOKUP(A81,Quantities[],Quantities!$Y$2),VLOOKUP(A81,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN81)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(L82+M82>0,ABS(L82)+M82,0),0\n)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(L82-M82<0,0,ABS(L82)-M82),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Y$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Y$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$Y$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$O$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$O$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$O$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$T$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$T$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$AD$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$AD$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",(K82/(S82*88))+(K82/(R82*88))+P82+Q82,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(C82=\"a\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$BO$2)+VLOOKUP(D82,Equipment[],Equipment!$BP$2)+VLOOKUP(D82,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(C82=\"a\",C82=\"c\",C82=\"f\"),VLOOKUP(A82,Quantities[],Quantities!$Y$2),VLOOKUP(A82,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",Y82/T82,)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\n(TRUNC(Z82))*(MIN(X82,(V82/W82))),\n0)","v":0},{"$f":"IF(AA82>0,J82/AA82,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN82)","v":0},{"$f":"IF(AC82>0,AB82/AC82,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Y$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Y$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$Y$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$O$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$O$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$O$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$T$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$T$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$AD$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$AD$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(C83=\"a\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$BO$2)+VLOOKUP(D83,Equipment[],Equipment!$BP$2)+VLOOKUP(D83,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(C83=\"a\",C83=\"c\",C83=\"f\"),VLOOKUP(A83,Quantities[],Quantities!$Y$2),VLOOKUP(A83,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN83)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Y$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Y$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$Y$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$O$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$O$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$O$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$T$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$T$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$AD$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$AD$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(C84=\"a\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$BO$2)+VLOOKUP(D84,Equipment[],Equipment!$BP$2)+VLOOKUP(D84,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(C84=\"a\",C84=\"c\",C84=\"f\"),VLOOKUP(A84,Quantities[],Quantities!$Y$2),VLOOKUP(A84,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN84)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Y$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Y$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$Y$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$O$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$O$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$O$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$T$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$T$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$AD$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$AD$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(C85=\"a\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$BO$2)+VLOOKUP(D85,Equipment[],Equipment!$BP$2)+VLOOKUP(D85,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(C85=\"a\",C85=\"c\",C85=\"f\"),VLOOKUP(A85,Quantities[],Quantities!$Y$2),VLOOKUP(A85,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN85)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Y$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Y$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$Y$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$O$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$O$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$O$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$T$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$T$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$AD$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$AD$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(C86=\"a\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$BO$2)+VLOOKUP(D86,Equipment[],Equipment!$BP$2)+VLOOKUP(D86,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(C86=\"a\",C86=\"c\",C86=\"f\"),VLOOKUP(A86,Quantities[],Quantities!$Y$2),VLOOKUP(A86,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN86)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Y$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Y$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$Y$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$O$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$O$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$O$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$T$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$T$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$AD$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$AD$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(C87=\"a\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$BO$2)+VLOOKUP(D87,Equipment[],Equipment!$BP$2)+VLOOKUP(D87,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(C87=\"a\",C87=\"c\",C87=\"f\"),VLOOKUP(A87,Quantities[],Quantities!$Y$2),VLOOKUP(A87,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN87)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Y$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Y$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$Y$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$O$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$O$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$O$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$T$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$T$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$AD$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$AD$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(C88=\"a\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$BO$2)+VLOOKUP(D88,Equipment[],Equipment!$BP$2)+VLOOKUP(D88,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(C88=\"a\",C88=\"c\",C88=\"f\"),VLOOKUP(A88,Quantities[],Quantities!$Y$2),VLOOKUP(A88,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN88)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Y$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Y$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$Y$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$O$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$O$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$O$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$T$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$T$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$AD$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$AD$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(C89=\"a\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$BO$2)+VLOOKUP(D89,Equipment[],Equipment!$BP$2)+VLOOKUP(D89,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(C89=\"a\",C89=\"c\",C89=\"f\"),VLOOKUP(A89,Quantities[],Quantities!$Y$2),VLOOKUP(A89,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN89)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Y$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Y$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$Y$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$O$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$O$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$O$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$T$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$T$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$AD$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$AD$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(C90=\"a\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$BO$2)+VLOOKUP(D90,Equipment[],Equipment!$BP$2)+VLOOKUP(D90,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(C90=\"a\",C90=\"c\",C90=\"f\"),VLOOKUP(A90,Quantities[],Quantities!$Y$2),VLOOKUP(A90,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN90)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Y$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Y$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$Y$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$O$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$O$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$O$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$T$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$T$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$AD$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$AD$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(C91=\"a\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$BO$2)+VLOOKUP(D91,Equipment[],Equipment!$BP$2)+VLOOKUP(D91,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(C91=\"a\",C91=\"c\",C91=\"f\"),VLOOKUP(A91,Quantities[],Quantities!$Y$2),VLOOKUP(A91,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN91)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Y$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Y$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$Y$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$O$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$O$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$O$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$T$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$T$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$AD$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$AD$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(C92=\"a\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$BO$2)+VLOOKUP(D92,Equipment[],Equipment!$BP$2)+VLOOKUP(D92,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(C92=\"a\",C92=\"c\",C92=\"f\"),VLOOKUP(A92,Quantities[],Quantities!$Y$2),VLOOKUP(A92,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN92)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Y$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Y$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$Y$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$O$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$O$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$O$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$T$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$T$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$AD$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$AD$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(C93=\"a\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$BO$2)+VLOOKUP(D93,Equipment[],Equipment!$BP$2)+VLOOKUP(D93,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(C93=\"a\",C93=\"c\",C93=\"f\"),VLOOKUP(A93,Quantities[],Quantities!$Y$2),VLOOKUP(A93,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN93)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Y$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Y$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$Y$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$O$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$O$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$O$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$T$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$T$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$AD$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$AD$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(C94=\"a\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$BO$2)+VLOOKUP(D94,Equipment[],Equipment!$BP$2)+VLOOKUP(D94,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(C94=\"a\",C94=\"c\",C94=\"f\"),VLOOKUP(A94,Quantities[],Quantities!$Y$2),VLOOKUP(A94,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN94)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Y$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Y$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$Y$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$O$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$O$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$O$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$T$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$T$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$AD$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$AD$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(C95=\"a\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$BO$2)+VLOOKUP(D95,Equipment[],Equipment!$BP$2)+VLOOKUP(D95,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(C95=\"a\",C95=\"c\",C95=\"f\"),VLOOKUP(A95,Quantities[],Quantities!$Y$2),VLOOKUP(A95,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN95)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Y$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Y$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$Y$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$O$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$O$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$O$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$T$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$T$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$AD$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$AD$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(C96=\"a\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$BO$2)+VLOOKUP(D96,Equipment[],Equipment!$BP$2)+VLOOKUP(D96,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(C96=\"a\",C96=\"c\",C96=\"f\"),VLOOKUP(A96,Quantities[],Quantities!$Y$2),VLOOKUP(A96,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN96)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Y$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Y$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$Y$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$O$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$O$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$O$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$T$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$T$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$AD$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$AD$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(C97=\"a\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$BO$2)+VLOOKUP(D97,Equipment[],Equipment!$BP$2)+VLOOKUP(D97,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(C97=\"a\",C97=\"c\",C97=\"f\"),VLOOKUP(A97,Quantities[],Quantities!$Y$2),VLOOKUP(A97,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN97)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Y$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Y$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$Y$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$O$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$O$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$O$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$T$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$T$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$AD$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$AD$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(C98=\"a\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$BO$2)+VLOOKUP(D98,Equipment[],Equipment!$BP$2)+VLOOKUP(D98,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(C98=\"a\",C98=\"c\",C98=\"f\"),VLOOKUP(A98,Quantities[],Quantities!$Y$2),VLOOKUP(A98,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN98)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Y$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Y$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$Y$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$O$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$O$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$O$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$T$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$T$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$AD$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$AD$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(C99=\"a\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$BO$2)+VLOOKUP(D99,Equipment[],Equipment!$BP$2)+VLOOKUP(D99,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(C99=\"a\",C99=\"c\",C99=\"f\"),VLOOKUP(A99,Quantities[],Quantities!$Y$2),VLOOKUP(A99,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN99)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Y$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Y$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$Y$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$O$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$O$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$O$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$T$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$T$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$AD$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$AD$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(C100=\"a\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$BO$2)+VLOOKUP(D100,Equipment[],Equipment!$BP$2)+VLOOKUP(D100,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(C100=\"a\",C100=\"c\",C100=\"f\"),VLOOKUP(A100,Quantities[],Quantities!$Y$2),VLOOKUP(A100,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN100)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Y$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Y$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$Y$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$O$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$O$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$O$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$T$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$T$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$AD$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$AD$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(C101=\"a\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$BO$2)+VLOOKUP(D101,Equipment[],Equipment!$BP$2)+VLOOKUP(D101,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(C101=\"a\",C101=\"c\",C101=\"f\"),VLOOKUP(A101,Quantities[],Quantities!$Y$2),VLOOKUP(A101,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN101)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Y$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Y$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$Y$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$O$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$O$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$O$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$T$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$T$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$AD$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$AD$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(C102=\"a\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$BO$2)+VLOOKUP(D102,Equipment[],Equipment!$BP$2)+VLOOKUP(D102,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(C102=\"a\",C102=\"c\",C102=\"f\"),VLOOKUP(A102,Quantities[],Quantities!$Y$2),VLOOKUP(A102,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN102)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Y$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Y$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$Y$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$O$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$O$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$O$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$T$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$T$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$AD$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$AD$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(C103=\"a\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$BO$2)+VLOOKUP(D103,Equipment[],Equipment!$BP$2)+VLOOKUP(D103,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(C103=\"a\",C103=\"c\",C103=\"f\"),VLOOKUP(A103,Quantities[],Quantities!$Y$2),VLOOKUP(A103,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN103)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Y$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Y$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$Y$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$O$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$O$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$O$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$T$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$T$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$AD$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$AD$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(C104=\"a\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$BO$2)+VLOOKUP(D104,Equipment[],Equipment!$BP$2)+VLOOKUP(D104,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(C104=\"a\",C104=\"c\",C104=\"f\"),VLOOKUP(A104,Quantities[],Quantities!$Y$2),VLOOKUP(A104,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN104)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Y$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Y$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$Y$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$O$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$O$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$O$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$T$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$T$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$AD$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$AD$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(C105=\"a\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$BO$2)+VLOOKUP(D105,Equipment[],Equipment!$BP$2)+VLOOKUP(D105,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(C105=\"a\",C105=\"c\",C105=\"f\"),VLOOKUP(A105,Quantities[],Quantities!$Y$2),VLOOKUP(A105,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN105)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Y$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Y$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$Y$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$O$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$O$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$O$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$T$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$T$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$AD$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$AD$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(C106=\"a\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$BO$2)+VLOOKUP(D106,Equipment[],Equipment!$BP$2)+VLOOKUP(D106,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(C106=\"a\",C106=\"c\",C106=\"f\"),VLOOKUP(A106,Quantities[],Quantities!$Y$2),VLOOKUP(A106,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN106)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Y$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Y$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$Y$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$O$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$O$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$O$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$T$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$T$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$AD$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$AD$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(C107=\"a\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$BO$2)+VLOOKUP(D107,Equipment[],Equipment!$BP$2)+VLOOKUP(D107,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(C107=\"a\",C107=\"c\",C107=\"f\"),VLOOKUP(A107,Quantities[],Quantities!$Y$2),VLOOKUP(A107,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN107)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Y$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Y$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$Y$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$O$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$O$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$O$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$T$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$T$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$AD$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$AD$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(C108=\"a\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$BO$2)+VLOOKUP(D108,Equipment[],Equipment!$BP$2)+VLOOKUP(D108,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(C108=\"a\",C108=\"c\",C108=\"f\"),VLOOKUP(A108,Quantities[],Quantities!$Y$2),VLOOKUP(A108,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN108)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Y$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Y$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$Y$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$O$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$O$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$O$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$T$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$T$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$AD$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$AD$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(C109=\"a\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$BO$2)+VLOOKUP(D109,Equipment[],Equipment!$BP$2)+VLOOKUP(D109,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(C109=\"a\",C109=\"c\",C109=\"f\"),VLOOKUP(A109,Quantities[],Quantities!$Y$2),VLOOKUP(A109,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN109)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Y$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Y$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$Y$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$O$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$O$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$O$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$T$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$T$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$AD$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$AD$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(C110=\"a\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$BO$2)+VLOOKUP(D110,Equipment[],Equipment!$BP$2)+VLOOKUP(D110,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(C110=\"a\",C110=\"c\",C110=\"f\"),VLOOKUP(A110,Quantities[],Quantities!$Y$2),VLOOKUP(A110,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN110)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Y$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Y$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$Y$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$O$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$O$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$O$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$T$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$T$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$AD$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$AD$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(C111=\"a\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$BO$2)+VLOOKUP(D111,Equipment[],Equipment!$BP$2)+VLOOKUP(D111,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(C111=\"a\",C111=\"c\",C111=\"f\"),VLOOKUP(A111,Quantities[],Quantities!$Y$2),VLOOKUP(A111,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN111)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Y$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Y$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$Y$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$O$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$O$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$O$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$T$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$T$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$AD$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$AD$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(C112=\"a\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$BO$2)+VLOOKUP(D112,Equipment[],Equipment!$BP$2)+VLOOKUP(D112,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(C112=\"a\",C112=\"c\",C112=\"f\"),VLOOKUP(A112,Quantities[],Quantities!$Y$2),VLOOKUP(A112,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN112)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Y$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Y$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$Y$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$O$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$O$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$O$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$T$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$T$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$AD$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$AD$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(C113=\"a\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$BO$2)+VLOOKUP(D113,Equipment[],Equipment!$BP$2)+VLOOKUP(D113,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(C113=\"a\",C113=\"c\",C113=\"f\"),VLOOKUP(A113,Quantities[],Quantities!$Y$2),VLOOKUP(A113,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN113)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Y$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Y$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$Y$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$O$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$O$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$O$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$T$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$T$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$AD$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$AD$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(C114=\"a\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$BO$2)+VLOOKUP(D114,Equipment[],Equipment!$BP$2)+VLOOKUP(D114,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(C114=\"a\",C114=\"c\",C114=\"f\"),VLOOKUP(A114,Quantities[],Quantities!$Y$2),VLOOKUP(A114,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN114)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Y$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Y$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$Y$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$O$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$O$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$O$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$T$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$T$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$AD$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$AD$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(C115=\"a\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$BO$2)+VLOOKUP(D115,Equipment[],Equipment!$BP$2)+VLOOKUP(D115,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(C115=\"a\",C115=\"c\",C115=\"f\"),VLOOKUP(A115,Quantities[],Quantities!$Y$2),VLOOKUP(A115,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN115)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Y$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Y$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$Y$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$O$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$O$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$O$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$T$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$T$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$AD$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$AD$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(C116=\"a\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$BO$2)+VLOOKUP(D116,Equipment[],Equipment!$BP$2)+VLOOKUP(D116,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(C116=\"a\",C116=\"c\",C116=\"f\"),VLOOKUP(A116,Quantities[],Quantities!$Y$2),VLOOKUP(A116,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN116)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Y$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Y$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$Y$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$O$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$O$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$O$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$T$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$T$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$AD$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$AD$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(C117=\"a\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$BO$2)+VLOOKUP(D117,Equipment[],Equipment!$BP$2)+VLOOKUP(D117,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(C117=\"a\",C117=\"c\",C117=\"f\"),VLOOKUP(A117,Quantities[],Quantities!$Y$2),VLOOKUP(A117,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN117)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Y$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Y$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$Y$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$O$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$O$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$O$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$T$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$T$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$AD$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$AD$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(C118=\"a\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$BO$2)+VLOOKUP(D118,Equipment[],Equipment!$BP$2)+VLOOKUP(D118,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(C118=\"a\",C118=\"c\",C118=\"f\"),VLOOKUP(A118,Quantities[],Quantities!$Y$2),VLOOKUP(A118,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN118)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Y$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Y$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$Y$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$O$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$O$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$O$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$T$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$T$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$AD$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$AD$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(C119=\"a\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$BO$2)+VLOOKUP(D119,Equipment[],Equipment!$BP$2)+VLOOKUP(D119,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(C119=\"a\",C119=\"c\",C119=\"f\"),VLOOKUP(A119,Quantities[],Quantities!$Y$2),VLOOKUP(A119,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN119)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Y$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Y$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$Y$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$O$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$O$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$O$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$T$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$T$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$AD$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$AD$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(C120=\"a\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$BO$2)+VLOOKUP(D120,Equipment[],Equipment!$BP$2)+VLOOKUP(D120,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(C120=\"a\",C120=\"c\",C120=\"f\"),VLOOKUP(A120,Quantities[],Quantities!$Y$2),VLOOKUP(A120,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN120)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Y$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Y$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$Y$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$O$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$O$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$O$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$T$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$T$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$AD$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$AD$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(C121=\"a\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$BO$2)+VLOOKUP(D121,Equipment[],Equipment!$BP$2)+VLOOKUP(D121,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(C121=\"a\",C121=\"c\",C121=\"f\"),VLOOKUP(A121,Quantities[],Quantities!$Y$2),VLOOKUP(A121,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN121)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Y$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Y$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$Y$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$O$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$O$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$O$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$T$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$T$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$AD$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$AD$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(C122=\"a\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$BO$2)+VLOOKUP(D122,Equipment[],Equipment!$BP$2)+VLOOKUP(D122,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(C122=\"a\",C122=\"c\",C122=\"f\"),VLOOKUP(A122,Quantities[],Quantities!$Y$2),VLOOKUP(A122,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN122)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Y$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Y$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$Y$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$O$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$O$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$O$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$T$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$T$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$AD$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$AD$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(C123=\"a\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$BO$2)+VLOOKUP(D123,Equipment[],Equipment!$BP$2)+VLOOKUP(D123,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(C123=\"a\",C123=\"c\",C123=\"f\"),VLOOKUP(A123,Quantities[],Quantities!$Y$2),VLOOKUP(A123,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN123)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Y$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Y$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$Y$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$O$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$O$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$O$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$T$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$T$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$AD$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$AD$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(C124=\"a\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$BO$2)+VLOOKUP(D124,Equipment[],Equipment!$BP$2)+VLOOKUP(D124,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(C124=\"a\",C124=\"c\",C124=\"f\"),VLOOKUP(A124,Quantities[],Quantities!$Y$2),VLOOKUP(A124,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN124)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Y$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Y$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$Y$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$O$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$O$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$O$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$T$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$T$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$AD$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$AD$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(C125=\"a\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$BO$2)+VLOOKUP(D125,Equipment[],Equipment!$BP$2)+VLOOKUP(D125,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(C125=\"a\",C125=\"c\",C125=\"f\"),VLOOKUP(A125,Quantities[],Quantities!$Y$2),VLOOKUP(A125,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN125)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Y$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Y$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$Y$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$O$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$O$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$O$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$T$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$T$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$AD$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$AD$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(C126=\"a\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$BO$2)+VLOOKUP(D126,Equipment[],Equipment!$BP$2)+VLOOKUP(D126,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(C126=\"a\",C126=\"c\",C126=\"f\"),VLOOKUP(A126,Quantities[],Quantities!$Y$2),VLOOKUP(A126,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN126)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Y$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Y$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$Y$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$O$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$O$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$O$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$T$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$T$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$AD$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$AD$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(C127=\"a\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$BO$2)+VLOOKUP(D127,Equipment[],Equipment!$BP$2)+VLOOKUP(D127,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(C127=\"a\",C127=\"c\",C127=\"f\"),VLOOKUP(A127,Quantities[],Quantities!$Y$2),VLOOKUP(A127,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN127)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Y$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Y$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$Y$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$O$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$O$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$O$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$T$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$T$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$AD$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$AD$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(C128=\"a\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$BO$2)+VLOOKUP(D128,Equipment[],Equipment!$BP$2)+VLOOKUP(D128,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(C128=\"a\",C128=\"c\",C128=\"f\"),VLOOKUP(A128,Quantities[],Quantities!$Y$2),VLOOKUP(A128,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN128)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",'4   Earthwork'!$M$15:$M$106,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",'3   Material'!$I$15:$I$142,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$142,\n-'3   Material'!$J$15:$J$142),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Y$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Y$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$Y$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$O$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$O$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$O$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$T$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$T$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$AD$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$AD$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(C129=\"a\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$BO$2)+VLOOKUP(D129,Equipment[],Equipment!$BP$2)+VLOOKUP(D129,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(C129=\"a\",C129=\"c\",C129=\"f\"),VLOOKUP(A129,Quantities[],Quantities!$Y$2),VLOOKUP(A129,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN129)","v":0},0]

{"sheet":"13   M'grader","index":16,"n_rows":129,"n_cols":21,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Productivity and Hours Required for Motorgrader Use---Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Tyrone cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material ","Eq","ID","Task Description","Source Location 1","Destination Location 2","Grading Equipment","Area (ac)"," Grading Shaping Productivity (ac/hr)","Task Time (hrs)","Grade Factor","Material Factor","Material Weight (lb/cy)","Production Method/Blade","Effective Blade Width (ft)","Pass Overlap (ft)","Speed (mph)","Work Hour (min/hr)","Operator Factor "]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",(T15/60)*N15*(2300/O15)*P15*U15*M15*S15*(Q15-R15)*5280/43560,0)","v":0},{"$f":"IF(K15>0,J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A15,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(OR(C15=\"c\",C15=\"a\"), VLOOKUP(A15,Quantities[],Quantities!$Y$2), VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D15,Equipment[],Equipment!$AN$2),\nVLOOKUP(D15,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",(T16/60)*N16*(2300/O16)*P16*U16*M16*S16*(Q16-R16)*5280/43560,0)","v":0},{"$f":"IF(K16>0,J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A16,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(OR(C16=\"c\",C16=\"a\"), VLOOKUP(A16,Quantities[],Quantities!$Y$2), VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D16,Equipment[],Equipment!$AN$2),\nVLOOKUP(D16,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A17,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(OR(C17=\"c\",C17=\"a\"), VLOOKUP(A17,Quantities[],Quantities!$Y$2), VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D17,Equipment[],Equipment!$AN$2),\nVLOOKUP(D17,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",(T18/60)*N18*(2300/O18)*P18*U18*M18*S18*(Q18-R18)*5280/43560,0)","v":0},{"$f":"IF(K18>0,J18/K18,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A18,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(OR(C18=\"c\",C18=\"a\"), VLOOKUP(A18,Quantities[],Quantities!$Y$2), VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D18,Equipment[],Equipment!$AN$2),\nVLOOKUP(D18,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A19,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(OR(C19=\"c\",C19=\"a\"), VLOOKUP(A19,Quantities[],Quantities!$Y$2), VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D19,Equipment[],Equipment!$AN$2),\nVLOOKUP(D19,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A20,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(OR(C20=\"c\",C20=\"a\"), VLOOKUP(A20,Quantities[],Quantities!$Y$2), VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D20,Equipment[],Equipment!$AN$2),\nVLOOKUP(D20,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A21,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(OR(C21=\"c\",C21=\"a\"), VLOOKUP(A21,Quantities[],Quantities!$Y$2), VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D21,Equipment[],Equipment!$AN$2),\nVLOOKUP(D21,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A22,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(OR(C22=\"c\",C22=\"a\"), VLOOKUP(A22,Quantities[],Quantities!$Y$2), VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D22,Equipment[],Equipment!$AN$2),\nVLOOKUP(D22,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A23,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(OR(C23=\"c\",C23=\"a\"), VLOOKUP(A23,Quantities[],Quantities!$Y$2), VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D23,Equipment[],Equipment!$AN$2),\nVLOOKUP(D23,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A24,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(OR(C24=\"c\",C24=\"a\"), VLOOKUP(A24,Quantities[],Quantities!$Y$2), VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D24,Equipment[],Equipment!$AN$2),\nVLOOKUP(D24,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A25,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(OR(C25=\"c\",C25=\"a\"), VLOOKUP(A25,Quantities[],Quantities!$Y$2), VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D25,Equipment[],Equipment!$AN$2),\nVLOOKUP(D25,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A26,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(OR(C26=\"c\",C26=\"a\"), VLOOKUP(A26,Quantities[],Quantities!$Y$2), VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D26,Equipment[],Equipment!$AN$2),\nVLOOKUP(D26,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A27,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(OR(C27=\"c\",C27=\"a\"), VLOOKUP(A27,Quantities[],Quantities!$Y$2), VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D27,Equipment[],Equipment!$AN$2),\nVLOOKUP(D27,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A28,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(OR(C28=\"c\",C28=\"a\"), VLOOKUP(A28,Quantities[],Quantities!$Y$2), VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D28,Equipment[],Equipment!$AN$2),\nVLOOKUP(D28,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A29,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(OR(C29=\"c\",C29=\"a\"), VLOOKUP(A29,Quantities[],Quantities!$Y$2), VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D29,Equipment[],Equipment!$AN$2),\nVLOOKUP(D29,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A30,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(OR(C30=\"c\",C30=\"a\"), VLOOKUP(A30,Quantities[],Quantities!$Y$2), VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D30,Equipment[],Equipment!$AN$2),\nVLOOKUP(D30,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A31,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(OR(C31=\"c\",C31=\"a\"), VLOOKUP(A31,Quantities[],Quantities!$Y$2), VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D31,Equipment[],Equipment!$AN$2),\nVLOOKUP(D31,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A32,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(OR(C32=\"c\",C32=\"a\"), VLOOKUP(A32,Quantities[],Quantities!$Y$2), VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D32,Equipment[],Equipment!$AN$2),\nVLOOKUP(D32,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A33,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(OR(C33=\"c\",C33=\"a\"), VLOOKUP(A33,Quantities[],Quantities!$Y$2), VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D33,Equipment[],Equipment!$AN$2),\nVLOOKUP(D33,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A34,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(OR(C34=\"c\",C34=\"a\"), VLOOKUP(A34,Quantities[],Quantities!$Y$2), VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D34,Equipment[],Equipment!$AN$2),\nVLOOKUP(D34,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A35,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(OR(C35=\"c\",C35=\"a\"), VLOOKUP(A35,Quantities[],Quantities!$Y$2), VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D35,Equipment[],Equipment!$AN$2),\nVLOOKUP(D35,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A36,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(OR(C36=\"c\",C36=\"a\"), VLOOKUP(A36,Quantities[],Quantities!$Y$2), VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D36,Equipment[],Equipment!$AN$2),\nVLOOKUP(D36,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A37,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(OR(C37=\"c\",C37=\"a\"), VLOOKUP(A37,Quantities[],Quantities!$Y$2), VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D37,Equipment[],Equipment!$AN$2),\nVLOOKUP(D37,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A38,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(OR(C38=\"c\",C38=\"a\"), VLOOKUP(A38,Quantities[],Quantities!$Y$2), VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D38,Equipment[],Equipment!$AN$2),\nVLOOKUP(D38,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A39,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(OR(C39=\"c\",C39=\"a\"), VLOOKUP(A39,Quantities[],Quantities!$Y$2), VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D39,Equipment[],Equipment!$AN$2),\nVLOOKUP(D39,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A40,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(OR(C40=\"c\",C40=\"a\"), VLOOKUP(A40,Quantities[],Quantities!$Y$2), VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D40,Equipment[],Equipment!$AN$2),\nVLOOKUP(D40,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A41,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(OR(C41=\"c\",C41=\"a\"), VLOOKUP(A41,Quantities[],Quantities!$Y$2), VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D41,Equipment[],Equipment!$AN$2),\nVLOOKUP(D41,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A42,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(OR(C42=\"c\",C42=\"a\"), VLOOKUP(A42,Quantities[],Quantities!$Y$2), VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D42,Equipment[],Equipment!$AN$2),\nVLOOKUP(D42,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A43,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(OR(C43=\"c\",C43=\"a\"), VLOOKUP(A43,Quantities[],Quantities!$Y$2), VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D43,Equipment[],Equipment!$AN$2),\nVLOOKUP(D43,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A44,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(OR(C44=\"c\",C44=\"a\"), VLOOKUP(A44,Quantities[],Quantities!$Y$2), VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D44,Equipment[],Equipment!$AN$2),\nVLOOKUP(D44,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A45,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(OR(C45=\"c\",C45=\"a\"), VLOOKUP(A45,Quantities[],Quantities!$Y$2), VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D45,Equipment[],Equipment!$AN$2),\nVLOOKUP(D45,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A46,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(OR(C46=\"c\",C46=\"a\"), VLOOKUP(A46,Quantities[],Quantities!$Y$2), VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D46,Equipment[],Equipment!$AN$2),\nVLOOKUP(D46,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A47,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(OR(C47=\"c\",C47=\"a\"), VLOOKUP(A47,Quantities[],Quantities!$Y$2), VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D47,Equipment[],Equipment!$AN$2),\nVLOOKUP(D47,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A48,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(OR(C48=\"c\",C48=\"a\"), VLOOKUP(A48,Quantities[],Quantities!$Y$2), VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D48,Equipment[],Equipment!$AN$2),\nVLOOKUP(D48,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A49,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(OR(C49=\"c\",C49=\"a\"), VLOOKUP(A49,Quantities[],Quantities!$Y$2), VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D49,Equipment[],Equipment!$AN$2),\nVLOOKUP(D49,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A50,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(OR(C50=\"c\",C50=\"a\"), VLOOKUP(A50,Quantities[],Quantities!$Y$2), VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D50,Equipment[],Equipment!$AN$2),\nVLOOKUP(D50,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A51,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(OR(C51=\"c\",C51=\"a\"), VLOOKUP(A51,Quantities[],Quantities!$Y$2), VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D51,Equipment[],Equipment!$AN$2),\nVLOOKUP(D51,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A52,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(OR(C52=\"c\",C52=\"a\"), VLOOKUP(A52,Quantities[],Quantities!$Y$2), VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D52,Equipment[],Equipment!$AN$2),\nVLOOKUP(D52,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A53,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(OR(C53=\"c\",C53=\"a\"), VLOOKUP(A53,Quantities[],Quantities!$Y$2), VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D53,Equipment[],Equipment!$AN$2),\nVLOOKUP(D53,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":49.231313131313129},2.4393939393939394,20.181780538302277,{"$f":"IF(LEFT(D54,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":1},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A54,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(OR(C54=\"c\",C54=\"a\"), VLOOKUP(A54,Quantities[],Quantities!$Y$2), VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D54,Equipment[],Equipment!$AN$2),\nVLOOKUP(D54,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":9.9550045913682279},2.4393939393939394,4.0809335591944285,{"$f":"IF(LEFT(D55,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":1},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A55,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(OR(C55=\"c\",C55=\"a\"), VLOOKUP(A55,Quantities[],Quantities!$Y$2), VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D55,Equipment[],Equipment!$AN$2),\nVLOOKUP(D55,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":109.06772268135904},2.4393939393939394,44.710991906644082,{"$f":"IF(LEFT(D56,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":1},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A56,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(OR(C56=\"c\",C56=\"a\"), VLOOKUP(A56,Quantities[],Quantities!$Y$2), VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D56,Equipment[],Equipment!$AN$2),\nVLOOKUP(D56,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":12.754247015610652},2.4393939393939394,5.2284490871447389,{"$f":"IF(LEFT(D57,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":1},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A57,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(OR(C57=\"c\",C57=\"a\"), VLOOKUP(A57,Quantities[],Quantities!$Y$2), VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D57,Equipment[],Equipment!$AN$2),\nVLOOKUP(D57,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":10},2.3906060606060606,4.1830396754975281,{"$f":"IF(LEFT(D58,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0.98},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A58,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(OR(C58=\"c\",C58=\"a\"), VLOOKUP(A58,Quantities[],Quantities!$Y$2), VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D58,Equipment[],Equipment!$AN$2),\nVLOOKUP(D58,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A59,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(OR(C59=\"c\",C59=\"a\"), VLOOKUP(A59,Quantities[],Quantities!$Y$2), VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D59,Equipment[],Equipment!$AN$2),\nVLOOKUP(D59,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A60,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(OR(C60=\"c\",C60=\"a\"), VLOOKUP(A60,Quantities[],Quantities!$Y$2), VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D60,Equipment[],Equipment!$AN$2),\nVLOOKUP(D60,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A61,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(OR(C61=\"c\",C61=\"a\"), VLOOKUP(A61,Quantities[],Quantities!$Y$2), VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D61,Equipment[],Equipment!$AN$2),\nVLOOKUP(D61,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A62,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(OR(C62=\"c\",C62=\"a\"), VLOOKUP(A62,Quantities[],Quantities!$Y$2), VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D62,Equipment[],Equipment!$AN$2),\nVLOOKUP(D62,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A63,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(OR(C63=\"c\",C63=\"a\"), VLOOKUP(A63,Quantities[],Quantities!$Y$2), VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D63,Equipment[],Equipment!$AN$2),\nVLOOKUP(D63,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A64,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(OR(C64=\"c\",C64=\"a\"), VLOOKUP(A64,Quantities[],Quantities!$Y$2), VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D64,Equipment[],Equipment!$AN$2),\nVLOOKUP(D64,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A65,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(OR(C65=\"c\",C65=\"a\"), VLOOKUP(A65,Quantities[],Quantities!$Y$2), VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D65,Equipment[],Equipment!$AN$2),\nVLOOKUP(D65,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A66,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(OR(C66=\"c\",C66=\"a\"), VLOOKUP(A66,Quantities[],Quantities!$Y$2), VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D66,Equipment[],Equipment!$AN$2),\nVLOOKUP(D66,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A67,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(OR(C67=\"c\",C67=\"a\"), VLOOKUP(A67,Quantities[],Quantities!$Y$2), VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D67,Equipment[],Equipment!$AN$2),\nVLOOKUP(D67,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A68,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(OR(C68=\"c\",C68=\"a\"), VLOOKUP(A68,Quantities[],Quantities!$Y$2), VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D68,Equipment[],Equipment!$AN$2),\nVLOOKUP(D68,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A69,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(OR(C69=\"c\",C69=\"a\"), VLOOKUP(A69,Quantities[],Quantities!$Y$2), VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D69,Equipment[],Equipment!$AN$2),\nVLOOKUP(D69,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A70,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(OR(C70=\"c\",C70=\"a\"), VLOOKUP(A70,Quantities[],Quantities!$Y$2), VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D70,Equipment[],Equipment!$AN$2),\nVLOOKUP(D70,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A71,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(OR(C71=\"c\",C71=\"a\"), VLOOKUP(A71,Quantities[],Quantities!$Y$2), VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D71,Equipment[],Equipment!$AN$2),\nVLOOKUP(D71,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A72,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(OR(C72=\"c\",C72=\"a\"), VLOOKUP(A72,Quantities[],Quantities!$Y$2), VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D72,Equipment[],Equipment!$AN$2),\nVLOOKUP(D72,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A73,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(OR(C73=\"c\",C73=\"a\"), VLOOKUP(A73,Quantities[],Quantities!$Y$2), VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D73,Equipment[],Equipment!$AN$2),\nVLOOKUP(D73,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A74,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(OR(C74=\"c\",C74=\"a\"), VLOOKUP(A74,Quantities[],Quantities!$Y$2), VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D74,Equipment[],Equipment!$AN$2),\nVLOOKUP(D74,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A75,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(OR(C75=\"c\",C75=\"a\"), VLOOKUP(A75,Quantities[],Quantities!$Y$2), VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D75,Equipment[],Equipment!$AN$2),\nVLOOKUP(D75,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A76,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(OR(C76=\"c\",C76=\"a\"), VLOOKUP(A76,Quantities[],Quantities!$Y$2), VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D76,Equipment[],Equipment!$AN$2),\nVLOOKUP(D76,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A77,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(OR(C77=\"c\",C77=\"a\"), VLOOKUP(A77,Quantities[],Quantities!$Y$2), VLOOKUP(A77,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D77,Equipment[],Equipment!$AN$2),\nVLOOKUP(D77,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A78,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(OR(C78=\"c\",C78=\"a\"), VLOOKUP(A78,Quantities[],Quantities!$Y$2), VLOOKUP(A78,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D78,Equipment[],Equipment!$AN$2),\nVLOOKUP(D78,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A79,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(OR(C79=\"c\",C79=\"a\"), VLOOKUP(A79,Quantities[],Quantities!$Y$2), VLOOKUP(A79,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D79,Equipment[],Equipment!$AN$2),\nVLOOKUP(D79,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A80,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(OR(C80=\"c\",C80=\"a\"), VLOOKUP(A80,Quantities[],Quantities!$Y$2), VLOOKUP(A80,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D80,Equipment[],Equipment!$AN$2),\nVLOOKUP(D80,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A81,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(OR(C81=\"c\",C81=\"a\"), VLOOKUP(A81,Quantities[],Quantities!$Y$2), VLOOKUP(A81,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D81,Equipment[],Equipment!$AN$2),\nVLOOKUP(D81,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",(T82/60)*N82*(2300/O82)*P82*U82*M82*S82*(Q82-R82)*5280/43560,0)","v":0},{"$f":"IF(K82>0,J82/K82,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A82,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(OR(C82=\"c\",C82=\"a\"), VLOOKUP(A82,Quantities[],Quantities!$Y$2), VLOOKUP(A82,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D82,Equipment[],Equipment!$AN$2),\nVLOOKUP(D82,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A83,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(OR(C83=\"c\",C83=\"a\"), VLOOKUP(A83,Quantities[],Quantities!$Y$2), VLOOKUP(A83,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D83,Equipment[],Equipment!$AN$2),\nVLOOKUP(D83,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A84,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(OR(C84=\"c\",C84=\"a\"), VLOOKUP(A84,Quantities[],Quantities!$Y$2), VLOOKUP(A84,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D84,Equipment[],Equipment!$AN$2),\nVLOOKUP(D84,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A85,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(OR(C85=\"c\",C85=\"a\"), VLOOKUP(A85,Quantities[],Quantities!$Y$2), VLOOKUP(A85,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D85,Equipment[],Equipment!$AN$2),\nVLOOKUP(D85,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A86,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(OR(C86=\"c\",C86=\"a\"), VLOOKUP(A86,Quantities[],Quantities!$Y$2), VLOOKUP(A86,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D86,Equipment[],Equipment!$AN$2),\nVLOOKUP(D86,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A87,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(OR(C87=\"c\",C87=\"a\"), VLOOKUP(A87,Quantities[],Quantities!$Y$2), VLOOKUP(A87,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D87,Equipment[],Equipment!$AN$2),\nVLOOKUP(D87,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A88,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(OR(C88=\"c\",C88=\"a\"), VLOOKUP(A88,Quantities[],Quantities!$Y$2), VLOOKUP(A88,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D88,Equipment[],Equipment!$AN$2),\nVLOOKUP(D88,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A89,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(OR(C89=\"c\",C89=\"a\"), VLOOKUP(A89,Quantities[],Quantities!$Y$2), VLOOKUP(A89,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D89,Equipment[],Equipment!$AN$2),\nVLOOKUP(D89,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A90,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(OR(C90=\"c\",C90=\"a\"), VLOOKUP(A90,Quantities[],Quantities!$Y$2), VLOOKUP(A90,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D90,Equipment[],Equipment!$AN$2),\nVLOOKUP(D90,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A91,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(OR(C91=\"c\",C91=\"a\"), VLOOKUP(A91,Quantities[],Quantities!$Y$2), VLOOKUP(A91,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D91,Equipment[],Equipment!$AN$2),\nVLOOKUP(D91,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A92,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(OR(C92=\"c\",C92=\"a\"), VLOOKUP(A92,Quantities[],Quantities!$Y$2), VLOOKUP(A92,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D92,Equipment[],Equipment!$AN$2),\nVLOOKUP(D92,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A93,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(OR(C93=\"c\",C93=\"a\"), VLOOKUP(A93,Quantities[],Quantities!$Y$2), VLOOKUP(A93,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D93,Equipment[],Equipment!$AN$2),\nVLOOKUP(D93,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A94,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(OR(C94=\"c\",C94=\"a\"), VLOOKUP(A94,Quantities[],Quantities!$Y$2), VLOOKUP(A94,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D94,Equipment[],Equipment!$AN$2),\nVLOOKUP(D94,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A95,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(OR(C95=\"c\",C95=\"a\"), VLOOKUP(A95,Quantities[],Quantities!$Y$2), VLOOKUP(A95,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D95,Equipment[],Equipment!$AN$2),\nVLOOKUP(D95,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A96,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(OR(C96=\"c\",C96=\"a\"), VLOOKUP(A96,Quantities[],Quantities!$Y$2), VLOOKUP(A96,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D96,Equipment[],Equipment!$AN$2),\nVLOOKUP(D96,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A97,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(OR(C97=\"c\",C97=\"a\"), VLOOKUP(A97,Quantities[],Quantities!$Y$2), VLOOKUP(A97,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D97,Equipment[],Equipment!$AN$2),\nVLOOKUP(D97,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A98,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(OR(C98=\"c\",C98=\"a\"), VLOOKUP(A98,Quantities[],Quantities!$Y$2), VLOOKUP(A98,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D98,Equipment[],Equipment!$AN$2),\nVLOOKUP(D98,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A99,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(OR(C99=\"c\",C99=\"a\"), VLOOKUP(A99,Quantities[],Quantities!$Y$2), VLOOKUP(A99,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D99,Equipment[],Equipment!$AN$2),\nVLOOKUP(D99,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A100,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(OR(C100=\"c\",C100=\"a\"), VLOOKUP(A100,Quantities[],Quantities!$Y$2), VLOOKUP(A100,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D100,Equipment[],Equipment!$AN$2),\nVLOOKUP(D100,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A101,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(OR(C101=\"c\",C101=\"a\"), VLOOKUP(A101,Quantities[],Quantities!$Y$2), VLOOKUP(A101,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D101,Equipment[],Equipment!$AN$2),\nVLOOKUP(D101,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A102,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(OR(C102=\"c\",C102=\"a\"), VLOOKUP(A102,Quantities[],Quantities!$Y$2), VLOOKUP(A102,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D102,Equipment[],Equipment!$AN$2),\nVLOOKUP(D102,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A103,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(OR(C103=\"c\",C103=\"a\"), VLOOKUP(A103,Quantities[],Quantities!$Y$2), VLOOKUP(A103,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D103,Equipment[],Equipment!$AN$2),\nVLOOKUP(D103,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A104,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(OR(C104=\"c\",C104=\"a\"), VLOOKUP(A104,Quantities[],Quantities!$Y$2), VLOOKUP(A104,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D104,Equipment[],Equipment!$AN$2),\nVLOOKUP(D104,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A105,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(OR(C105=\"c\",C105=\"a\"), VLOOKUP(A105,Quantities[],Quantities!$Y$2), VLOOKUP(A105,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D105,Equipment[],Equipment!$AN$2),\nVLOOKUP(D105,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A106,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(OR(C106=\"c\",C106=\"a\"), VLOOKUP(A106,Quantities[],Quantities!$Y$2), VLOOKUP(A106,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D106,Equipment[],Equipment!$AN$2),\nVLOOKUP(D106,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A107,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(OR(C107=\"c\",C107=\"a\"), VLOOKUP(A107,Quantities[],Quantities!$Y$2), VLOOKUP(A107,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D107,Equipment[],Equipment!$AN$2),\nVLOOKUP(D107,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A108,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(OR(C108=\"c\",C108=\"a\"), VLOOKUP(A108,Quantities[],Quantities!$Y$2), VLOOKUP(A108,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D108,Equipment[],Equipment!$AN$2),\nVLOOKUP(D108,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A109,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(OR(C109=\"c\",C109=\"a\"), VLOOKUP(A109,Quantities[],Quantities!$Y$2), VLOOKUP(A109,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D109,Equipment[],Equipment!$AN$2),\nVLOOKUP(D109,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A110,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(OR(C110=\"c\",C110=\"a\"), VLOOKUP(A110,Quantities[],Quantities!$Y$2), VLOOKUP(A110,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D110,Equipment[],Equipment!$AN$2),\nVLOOKUP(D110,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A111,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(OR(C111=\"c\",C111=\"a\"), VLOOKUP(A111,Quantities[],Quantities!$Y$2), VLOOKUP(A111,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D111,Equipment[],Equipment!$AN$2),\nVLOOKUP(D111,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A112,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(OR(C112=\"c\",C112=\"a\"), VLOOKUP(A112,Quantities[],Quantities!$Y$2), VLOOKUP(A112,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D112,Equipment[],Equipment!$AN$2),\nVLOOKUP(D112,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A113,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(OR(C113=\"c\",C113=\"a\"), VLOOKUP(A113,Quantities[],Quantities!$Y$2), VLOOKUP(A113,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D113,Equipment[],Equipment!$AN$2),\nVLOOKUP(D113,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A114,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(OR(C114=\"c\",C114=\"a\"), VLOOKUP(A114,Quantities[],Quantities!$Y$2), VLOOKUP(A114,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D114,Equipment[],Equipment!$AN$2),\nVLOOKUP(D114,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A115,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(OR(C115=\"c\",C115=\"a\"), VLOOKUP(A115,Quantities[],Quantities!$Y$2), VLOOKUP(A115,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D115,Equipment[],Equipment!$AN$2),\nVLOOKUP(D115,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A116,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(OR(C116=\"c\",C116=\"a\"), VLOOKUP(A116,Quantities[],Quantities!$Y$2), VLOOKUP(A116,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D116,Equipment[],Equipment!$AN$2),\nVLOOKUP(D116,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A117,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(OR(C117=\"c\",C117=\"a\"), VLOOKUP(A117,Quantities[],Quantities!$Y$2), VLOOKUP(A117,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D117,Equipment[],Equipment!$AN$2),\nVLOOKUP(D117,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A118,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(OR(C118=\"c\",C118=\"a\"), VLOOKUP(A118,Quantities[],Quantities!$Y$2), VLOOKUP(A118,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D118,Equipment[],Equipment!$AN$2),\nVLOOKUP(D118,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A119,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(OR(C119=\"c\",C119=\"a\"), VLOOKUP(A119,Quantities[],Quantities!$Y$2), VLOOKUP(A119,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D119,Equipment[],Equipment!$AN$2),\nVLOOKUP(D119,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A120,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(OR(C120=\"c\",C120=\"a\"), VLOOKUP(A120,Quantities[],Quantities!$Y$2), VLOOKUP(A120,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D120,Equipment[],Equipment!$AN$2),\nVLOOKUP(D120,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A121,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(OR(C121=\"c\",C121=\"a\"), VLOOKUP(A121,Quantities[],Quantities!$Y$2), VLOOKUP(A121,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D121,Equipment[],Equipment!$AN$2),\nVLOOKUP(D121,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D122,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A122,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(OR(C122=\"c\",C122=\"a\"), VLOOKUP(A122,Quantities[],Quantities!$Y$2), VLOOKUP(A122,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D122,Equipment[],Equipment!$AN$2),\nVLOOKUP(D122,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D123,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A123,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(OR(C123=\"c\",C123=\"a\"), VLOOKUP(A123,Quantities[],Quantities!$Y$2), VLOOKUP(A123,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D123,Equipment[],Equipment!$AN$2),\nVLOOKUP(D123,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D124,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A124,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(OR(C124=\"c\",C124=\"a\"), VLOOKUP(A124,Quantities[],Quantities!$Y$2), VLOOKUP(A124,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D124,Equipment[],Equipment!$AN$2),\nVLOOKUP(D124,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D125,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A125,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(OR(C125=\"c\",C125=\"a\"), VLOOKUP(A125,Quantities[],Quantities!$Y$2), VLOOKUP(A125,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D125,Equipment[],Equipment!$AN$2),\nVLOOKUP(D125,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D126,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A126,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(OR(C126=\"c\",C126=\"a\"), VLOOKUP(A126,Quantities[],Quantities!$Y$2), VLOOKUP(A126,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D126,Equipment[],Equipment!$AN$2),\nVLOOKUP(D126,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D127,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A127,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(OR(C127=\"c\",C127=\"a\"), VLOOKUP(A127,Quantities[],Quantities!$Y$2), VLOOKUP(A127,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D127,Equipment[],Equipment!$AN$2),\nVLOOKUP(D127,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D128,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A128,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(OR(C128=\"c\",C128=\"a\"), VLOOKUP(A128,Quantities[],Quantities!$Y$2), VLOOKUP(A128,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D128,Equipment[],Equipment!$AN$2),\nVLOOKUP(D128,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"'3   Material'!$K$15:$K$142","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",'4   Earthwork'!$I$15:$I$181,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D129,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$142+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A129,Quantities[],Quantities!$X$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(OR(C129=\"c\",C129=\"a\"), VLOOKUP(A129,Quantities[],Quantities!$Y$2), VLOOKUP(A129,Quantities[],Quantities!$Z$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AQ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AK$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AI$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AS$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D129,Equipment[],Equipment!$AN$2),\nVLOOKUP(D129,Equipment[],Equipment!$AM$2)),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"14   EarthSum","index":17,"n_rows":138,"n_cols":20,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #14"]
[null,null,null,null,null,"Summary Calculation of Earthmoving Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[null,null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Summarizes costs for line items involving earthworks","Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Little Rock cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Equipment","Fuel Cost ($/hr)","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","Labor Cost ($/hr)","Number of Units (Equipment)","Time Req'd Per Unit (hrs)","Direct Fuel Cost ($)","Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)","Direct Labor Cost ($)","Total Equipment Cost ($)","Total Production Volume (CY)","Total Production Area (AC)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$E$2))","v":100.2971},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$L$2))","v":234.40920454545457},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D15,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D15,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D15,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",'5   Dozer'!T15/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D15,2)=\"Rp\",'8   Ripper'!L15,\nIF(LEFT(D15,2)=\"Tk\",'10   Trucks'!Q15,\nIF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'11   Loader Shovel'!O15,\nIF(LEFT(D15,2)=\"Sc\",'12 Scrapers'!AD15,\nIF(LEFT(D15,2)=\"Mg\",'13   M''grader'!L15,\nIF(LEFT(D15,2)=\"Ex\",'9  Excavator'!Q15,\nIF(LEFT(D15,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D15,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":2771.7791208791209},{"$f":"J15*N15*M15","v":278001.40766472527},{"$f":"K15*N15*M15","v":649730.53890097409},{"$f":"L15*N15*M15","v":79411.471813186814},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1007143.4183788861},{"$f":"IF(OR(LEFT(D15,2)=\"Dz\",LEFT(D15,2)=\"Tk\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\",LEFT(D15,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":1681546},{"$f":"IF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Ex\",LEFT(D15,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D15,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D16,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D16,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D16,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",'5   Dozer'!T16/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D16,2)=\"Rp\",'8   Ripper'!L16,\nIF(LEFT(D16,2)=\"Tk\",'10   Trucks'!Q16,\nIF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'11   Loader Shovel'!O16,\nIF(LEFT(D16,2)=\"Sc\",'12 Scrapers'!AD16,\nIF(LEFT(D16,2)=\"Mg\",'13   M''grader'!L16,\nIF(LEFT(D16,2)=\"Ex\",'9  Excavator'!Q16,\nIF(LEFT(D16,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D16,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":120.75165945042632},{"$f":"J16*N16*M16","v":9735.3006640419953},{"$f":"K16*N16*M16","v":28560.909747527432},{"$f":"L16*N16*M16","v":3459.5350432547143},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":41755.745454824137},{"$f":"IF(OR(LEFT(D16,2)=\"Dz\",LEFT(D16,2)=\"Tk\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\",LEFT(D16,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":481922},{"$f":"IF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Ex\",LEFT(D16,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D16,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D17,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D17,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D17,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",'5   Dozer'!T17/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D17,2)=\"Rp\",'8   Ripper'!L17,\nIF(LEFT(D17,2)=\"Tk\",'10   Trucks'!Q17,\nIF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'11   Loader Shovel'!O17,\nIF(LEFT(D17,2)=\"Sc\",'12 Scrapers'!AD17,\nIF(LEFT(D17,2)=\"Mg\",'13   M''grader'!L17,\nIF(LEFT(D17,2)=\"Ex\",'9  Excavator'!Q17,\nIF(LEFT(D17,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D17,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":11.844347620322589},954.92091601945799,2801.4964344341392,339.3405593222422,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4095.7579097758398},{"$f":"IF(OR(LEFT(D17,2)=\"Dz\",LEFT(D17,2)=\"Tk\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\",LEFT(D17,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":47271},{"$f":"IF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Ex\",LEFT(D17,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D17,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D18,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D18,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D18,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",'5   Dozer'!T18/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D18,2)=\"Rp\",'8   Ripper'!L18,\nIF(LEFT(D18,2)=\"Tk\",'10   Trucks'!Q18,\nIF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'11   Loader Shovel'!O18,\nIF(LEFT(D18,2)=\"Sc\",'12 Scrapers'!AD18,\nIF(LEFT(D18,2)=\"Mg\",'13   M''grader'!L18,\nIF(LEFT(D18,2)=\"Ex\",'9  Excavator'!Q18,\nIF(LEFT(D18,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D18,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":3.2273954440608423},{"$f":"J18*N18*M18","v":260.20068918879525},{"$f":"K18*N18*M18","v":763.36300815183131},{"$f":"L18*N18*M18","v":92.464879472343142},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1116.0285768129697},{"$f":"IF(OR(LEFT(D18,2)=\"Dz\",LEFT(D18,2)=\"Tk\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\",LEFT(D18,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":47431.759259259263},{"$f":"IF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Ex\",LEFT(D18,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D18,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D19,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D19,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D19,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",'5   Dozer'!T19/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D19,2)=\"Rp\",'8   Ripper'!L19,\nIF(LEFT(D19,2)=\"Tk\",'10   Trucks'!Q19,\nIF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'11   Loader Shovel'!O19,\nIF(LEFT(D19,2)=\"Sc\",'12 Scrapers'!AD19,\nIF(LEFT(D19,2)=\"Mg\",'13   M''grader'!L19,\nIF(LEFT(D19,2)=\"Ex\",'9  Excavator'!Q19,\nIF(LEFT(D19,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D19,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1.9964507542147296},160.95885093167703,472.21255646527391,57.198314108252006,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":690.36972150520296},{"$f":"IF(OR(LEFT(D19,2)=\"Dz\",LEFT(D19,2)=\"Tk\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\",LEFT(D19,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Ex\",LEFT(D19,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D19,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D20,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D20,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D20,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",'5   Dozer'!T20/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D20,2)=\"Rp\",'8   Ripper'!L20,\nIF(LEFT(D20,2)=\"Tk\",'10   Trucks'!Q20,\nIF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'11   Loader Shovel'!O20,\nIF(LEFT(D20,2)=\"Sc\",'12 Scrapers'!AD20,\nIF(LEFT(D20,2)=\"Mg\",'13   M''grader'!L20,\nIF(LEFT(D20,2)=\"Ex\",'9  Excavator'!Q20,\nIF(LEFT(D20,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D20,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.21540736517719566},17.366680298998457,54.794872708745963,6.1714210123266566,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":78.332974020071077},{"$f":"IF(OR(LEFT(D20,2)=\"Dz\",LEFT(D20,2)=\"Tk\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\",LEFT(D20,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Ex\",LEFT(D20,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D20,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0.62805325987144167}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D21,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D21,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D21,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",'5   Dozer'!T21/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D21,2)=\"Rp\",'8   Ripper'!L21,\nIF(LEFT(D21,2)=\"Tk\",'10   Trucks'!Q21,\nIF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'11   Loader Shovel'!O21,\nIF(LEFT(D21,2)=\"Sc\",'12 Scrapers'!AD21,\nIF(LEFT(D21,2)=\"Mg\",'13   M''grader'!L21,\nIF(LEFT(D21,2)=\"Ex\",'9  Excavator'!Q21,\nIF(LEFT(D21,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D21,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":2.9782166563944523},240.11127238016175,757.59249202996807,85.325907205701071,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1083.0296716158309},{"$f":"IF(OR(LEFT(D21,2)=\"Dz\",LEFT(D21,2)=\"Tk\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\",LEFT(D21,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Ex\",LEFT(D21,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D21,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":8.6834481175390259}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D22,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D22,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D22,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",'5   Dozer'!T22/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D22,2)=\"Rp\",'8   Ripper'!L22,\nIF(LEFT(D22,2)=\"Tk\",'10   Trucks'!Q22,\nIF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'11   Loader Shovel'!O22,\nIF(LEFT(D22,2)=\"Sc\",'12 Scrapers'!AD22,\nIF(LEFT(D22,2)=\"Mg\",'13   M''grader'!L22,\nIF(LEFT(D22,2)=\"Ex\",'9  Excavator'!Q22,\nIF(LEFT(D22,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D22,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Dz\",LEFT(D22,2)=\"Tk\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\",LEFT(D22,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Ex\",LEFT(D22,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D22,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D23,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D23,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D23,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",'5   Dozer'!T23/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D23,2)=\"Rp\",'8   Ripper'!L23,\nIF(LEFT(D23,2)=\"Tk\",'10   Trucks'!Q23,\nIF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'11   Loader Shovel'!O23,\nIF(LEFT(D23,2)=\"Sc\",'12 Scrapers'!AD23,\nIF(LEFT(D23,2)=\"Mg\",'13   M''grader'!L23,\nIF(LEFT(D23,2)=\"Ex\",'9  Excavator'!Q23,\nIF(LEFT(D23,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D23,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":7.9086895223420646},637.61832101502307,2011.7958144710831,226.58395481510016,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2875.9980903012065},{"$f":"IF(OR(LEFT(D23,2)=\"Dz\",LEFT(D23,2)=\"Tk\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\",LEFT(D23,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Ex\",LEFT(D23,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D23,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":23.058999081726355}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D24,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D24,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D24,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",'5   Dozer'!T24/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D24,2)=\"Rp\",'8   Ripper'!L24,\nIF(LEFT(D24,2)=\"Tk\",'10   Trucks'!Q24,\nIF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'11   Loader Shovel'!O24,\nIF(LEFT(D24,2)=\"Sc\",'12 Scrapers'!AD24,\nIF(LEFT(D24,2)=\"Mg\",'13   M''grader'!L24,\nIF(LEFT(D24,2)=\"Ex\",'9  Excavator'!Q24,\nIF(LEFT(D24,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D24,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.1869570724191059},418.18544657110937,1319.4472356835811,148.60632012480738,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1886.2390023794978},{"$f":"IF(OR(LEFT(D24,2)=\"Dz\",LEFT(D24,2)=\"Tk\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\",LEFT(D24,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Ex\",LEFT(D24,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D24,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":15.123370064279156}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D25,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D25,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D25,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",'5   Dozer'!T25/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D25,2)=\"Rp\",'8   Ripper'!L25,\nIF(LEFT(D25,2)=\"Tk\",'10   Trucks'!Q25,\nIF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'11   Loader Shovel'!O25,\nIF(LEFT(D25,2)=\"Sc\",'12 Scrapers'!AD25,\nIF(LEFT(D25,2)=\"Mg\",'13   M''grader'!L25,\nIF(LEFT(D25,2)=\"Ex\",'9  Excavator'!Q25,\nIF(LEFT(D25,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D25,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":2.419218875192604},195.04347376521574,615.39581161363196,69.310620774268116,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":879.74990615311583},{"$f":"IF(OR(LEFT(D25,2)=\"Dz\",LEFT(D25,2)=\"Tk\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\",LEFT(D25,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Ex\",LEFT(D25,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D25,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":7.0536042240587697}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D26,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D26,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D26,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",'5   Dozer'!T26/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D26,2)=\"Rp\",'8   Ripper'!L26,\nIF(LEFT(D26,2)=\"Tk\",'10   Trucks'!Q26,\nIF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'11   Loader Shovel'!O26,\nIF(LEFT(D26,2)=\"Sc\",'12 Scrapers'!AD26,\nIF(LEFT(D26,2)=\"Mg\",'13   M''grader'!L26,\nIF(LEFT(D26,2)=\"Ex\",'9  Excavator'!Q26,\nIF(LEFT(D26,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D26,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":4.6958537904468409},378.59147222030043,1194.5214152485123,134.536211096302,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1707.6490985651146},{"$f":"IF(OR(LEFT(D26,2)=\"Dz\",LEFT(D26,2)=\"Tk\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\",LEFT(D26,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Ex\",LEFT(D26,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D26,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":13.691483011937557}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D27,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D27,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D27,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",'5   Dozer'!T27/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D27,2)=\"Rp\",'8   Ripper'!L27,\nIF(LEFT(D27,2)=\"Tk\",'10   Trucks'!Q27,\nIF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'11   Loader Shovel'!O27,\nIF(LEFT(D27,2)=\"Sc\",'12 Scrapers'!AD27,\nIF(LEFT(D27,2)=\"Mg\",'13   M''grader'!L27,\nIF(LEFT(D27,2)=\"Ex\",'9  Excavator'!Q27,\nIF(LEFT(D27,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D27,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":10.338104776579351},833.48385234976877,2629.7853595505317,296.18670184899844,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3759.4559137492988},{"$f":"IF(OR(LEFT(D27,2)=\"Dz\",LEFT(D27,2)=\"Tk\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\",LEFT(D27,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Ex\",LEFT(D27,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D27,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":30.142332415059688}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D28,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D28,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D28,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",'5   Dozer'!T28/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D28,2)=\"Rp\",'8   Ripper'!L28,\nIF(LEFT(D28,2)=\"Tk\",'10   Trucks'!Q28,\nIF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'11   Loader Shovel'!O28,\nIF(LEFT(D28,2)=\"Sc\",'12 Scrapers'!AD28,\nIF(LEFT(D28,2)=\"Mg\",'13   M''grader'!L28,\nIF(LEFT(D28,2)=\"Ex\",'9  Excavator'!Q28,\nIF(LEFT(D28,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D28,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":13.948174114021571},1124.5366675077041,3548.1072082587716,399.61518836671803,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5072.2590641331935},{"$f":"IF(OR(LEFT(D28,2)=\"Dz\",LEFT(D28,2)=\"Tk\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\",LEFT(D28,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Ex\",LEFT(D28,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D28,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":40.668044077134986}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D29,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D29,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D29,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",'5   Dozer'!T29/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D29,2)=\"Rp\",'8   Ripper'!L29,\nIF(LEFT(D29,2)=\"Tk\",'10   Trucks'!Q29,\nIF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'11   Loader Shovel'!O29,\nIF(LEFT(D29,2)=\"Sc\",'12 Scrapers'!AD29,\nIF(LEFT(D29,2)=\"Mg\",'13   M''grader'!L29,\nIF(LEFT(D29,2)=\"Ex\",'9  Excavator'!Q29,\nIF(LEFT(D29,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D29,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":3.4297627118644063},276.5160442372881,872.45582834745744,98.262701694915251,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1247.2345742796608},{"$f":"IF(OR(LEFT(D29,2)=\"Dz\",LEFT(D29,2)=\"Tk\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\",LEFT(D29,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Ex\",LEFT(D29,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D29,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D30,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D30,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D30,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'5   Dozer'!T30/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D30,2)=\"Rp\",'8   Ripper'!L30,\nIF(LEFT(D30,2)=\"Tk\",'10   Trucks'!Q30,\nIF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'11   Loader Shovel'!O30,\nIF(LEFT(D30,2)=\"Sc\",'12 Scrapers'!AD30,\nIF(LEFT(D30,2)=\"Mg\",'13   M''grader'!L30,\nIF(LEFT(D30,2)=\"Ex\",'9  Excavator'!Q30,\nIF(LEFT(D30,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D30,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.84963996426805621},68.50009801920136,200.96196149846546,24.342184976279814,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":293.80424449394667},{"$f":"IF(OR(LEFT(D30,2)=\"Dz\",LEFT(D30,2)=\"Tk\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\",LEFT(D30,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":2647.5506172839505},{"$f":"IF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Ex\",LEFT(D30,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D30,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D31,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D31,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D31,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D31,2)=\"Dz\",'5   Dozer'!T31/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D31,2)=\"Rp\",'8   Ripper'!L31,\nIF(LEFT(D31,2)=\"Tk\",'10   Trucks'!Q31,\nIF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'11   Loader Shovel'!O31,\nIF(LEFT(D31,2)=\"Sc\",'12 Scrapers'!AD31,\nIF(LEFT(D31,2)=\"Mg\",'13   M''grader'!L31,\nIF(LEFT(D31,2)=\"Ex\",'9  Excavator'!Q31,\nIF(LEFT(D31,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D31,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.17175936097894198},13.847669080524751,40.625558518527072,4.9209056920466878,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":59.394133291098512},{"$f":"IF(OR(LEFT(D31,2)=\"Dz\",LEFT(D31,2)=\"Tk\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\",LEFT(D31,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":535.35802469135797},{"$f":"IF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Ex\",LEFT(D31,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D31,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D32,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D32,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D32,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D32,2)=\"Dz\",'5   Dozer'!T32/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D32,2)=\"Rp\",'8   Ripper'!L32,\nIF(LEFT(D32,2)=\"Tk\",'10   Trucks'!Q32,\nIF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'11   Loader Shovel'!O32,\nIF(LEFT(D32,2)=\"Sc\",'12 Scrapers'!AD32,\nIF(LEFT(D32,2)=\"Mg\",'13   M''grader'!L32,\nIF(LEFT(D32,2)=\"Ex\",'9  Excavator'!Q32,\nIF(LEFT(D32,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D32,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1.9817309316750056},159.77210203896814,468.73093538470175,56.776591192488915,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":685.27962861615879},{"$f":"IF(OR(LEFT(D32,2)=\"Dz\",LEFT(D32,2)=\"Tk\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\",LEFT(D32,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":5865.4197530864194},{"$f":"IF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Ex\",LEFT(D32,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D32,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D33,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D33,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D33,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D33,2)=\"Dz\",'5   Dozer'!T33/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D33,2)=\"Rp\",'8   Ripper'!L33,\nIF(LEFT(D33,2)=\"Tk\",'10   Trucks'!Q33,\nIF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'11   Loader Shovel'!O33,\nIF(LEFT(D33,2)=\"Sc\",'12 Scrapers'!AD33,\nIF(LEFT(D33,2)=\"Mg\",'13   M''grader'!L33,\nIF(LEFT(D33,2)=\"Ex\",'9  Excavator'!Q33,\nIF(LEFT(D33,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D33,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.21979902280774638},17.720746716317532,51.988188664057361,6.2972420034419345,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":76.006177383816834},{"$f":"IF(OR(LEFT(D33,2)=\"Dz\",LEFT(D33,2)=\"Tk\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\",LEFT(D33,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":685.89506172839515},{"$f":"IF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Ex\",LEFT(D33,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D33,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$L$2))","v":236.52602272727273},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D34,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D34,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D34,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",'5   Dozer'!T34/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D34,2)=\"Rp\",'8   Ripper'!L34,\nIF(LEFT(D34,2)=\"Tk\",'10   Trucks'!Q34,\nIF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'11   Loader Shovel'!O34,\nIF(LEFT(D34,2)=\"Sc\",'12 Scrapers'!AD34,\nIF(LEFT(D34,2)=\"Mg\",'13   M''grader'!L34,\nIF(LEFT(D34,2)=\"Ex\",'9  Excavator'!Q34,\nIF(LEFT(D34,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D34,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.18353580913047524},14.797115771621741,43.410994961663178,5.2583009315881162,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":63.466411664873036},{"$f":"IF(OR(LEFT(D34,2)=\"Dz\",LEFT(D34,2)=\"Tk\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\",LEFT(D34,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":537.77777777777783},{"$f":"IF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Ex\",LEFT(D34,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D34,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D35,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D35,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D35,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",'5   Dozer'!T35/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D35,2)=\"Rp\",'8   Ripper'!L35,\nIF(LEFT(D35,2)=\"Tk\",'10   Trucks'!Q35,\nIF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'11   Loader Shovel'!O35,\nIF(LEFT(D35,2)=\"Sc\",'12 Scrapers'!AD35,\nIF(LEFT(D35,2)=\"Mg\",'13   M''grader'!L35,\nIF(LEFT(D35,2)=\"Ex\",'9  Excavator'!Q35,\nIF(LEFT(D35,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D35,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":3.414330354391371},275.27184899691832,868.53017769649091,97.820564653312786,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1241.6225913467222},{"$f":"IF(OR(LEFT(D35,2)=\"Dz\",LEFT(D35,2)=\"Tk\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\",LEFT(D35,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Ex\",LEFT(D35,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D35,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":9.9550045913682279}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D36,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D36,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D36,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",'5   Dozer'!T36/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D36,2)=\"Rp\",'8   Ripper'!L36,\nIF(LEFT(D36,2)=\"Tk\",'10   Trucks'!Q36,\nIF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'11   Loader Shovel'!O36,\nIF(LEFT(D36,2)=\"Sc\",'12 Scrapers'!AD36,\nIF(LEFT(D36,2)=\"Mg\",'13   M''grader'!L36,\nIF(LEFT(D36,2)=\"Ex\",'9  Excavator'!Q36,\nIF(LEFT(D36,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D36,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":2.8929450077041601},233.23645888362864,735.90126930039298,82.88287447072419,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1052.0206026547457},{"$f":"IF(OR(LEFT(D36,2)=\"Dz\",LEFT(D36,2)=\"Tk\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\",LEFT(D36,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Ex\",LEFT(D36,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D36,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":8.4348255280073463}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$E$2))","v":80.622500000000002},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$L$2))","v":254.37789772727271},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D37,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D37,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D37,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",'5   Dozer'!T37/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D37,2)=\"Rp\",'8   Ripper'!L37,\nIF(LEFT(D37,2)=\"Tk\",'10   Trucks'!Q37,\nIF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'11   Loader Shovel'!O37,\nIF(LEFT(D37,2)=\"Sc\",'12 Scrapers'!AD37,\nIF(LEFT(D37,2)=\"Mg\",'13   M''grader'!L37,\nIF(LEFT(D37,2)=\"Ex\",'9  Excavator'!Q37,\nIF(LEFT(D37,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D37,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.35825115562403692},28.883103794298918,91.13117582600853,10.263895608628658,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":130.27817522893611},{"$f":"IF(OR(LEFT(D37,2)=\"Dz\",LEFT(D37,2)=\"Tk\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\",LEFT(D37,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Ex\",LEFT(D37,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D37,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":1.044536271808999}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$L$2))","v":513.29},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D38,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D38,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D38,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",'5   Dozer'!T38/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D38,2)=\"Rp\",'8   Ripper'!L38,\nIF(LEFT(D38,2)=\"Tk\",'10   Trucks'!Q38,\nIF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'11   Loader Shovel'!O38,\nIF(LEFT(D38,2)=\"Sc\",'12 Scrapers'!AD38,\nIF(LEFT(D38,2)=\"Mg\",'13   M''grader'!L38,\nIF(LEFT(D38,2)=\"Ex\",'9  Excavator'!Q38,\nIF(LEFT(D38,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D38,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.84963996426805621},190.46481035792729,436.11169725915056,24.614069764845588,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":651.19057738192339},{"$f":"IF(OR(LEFT(D38,2)=\"Dz\",LEFT(D38,2)=\"Tk\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\",LEFT(D38,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":2647.5506172839505},{"$f":"IF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Ex\",LEFT(D38,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D38,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$L$2))","v":513.29},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D39,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D39,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D39,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",'5   Dozer'!T39/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D39,2)=\"Rp\",'8   Ripper'!L39,\nIF(LEFT(D39,2)=\"Tk\",'10   Trucks'!Q39,\nIF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'11   Loader Shovel'!O39,\nIF(LEFT(D39,2)=\"Sc\",'12 Scrapers'!AD39,\nIF(LEFT(D39,2)=\"Mg\",'13   M''grader'!L39,\nIF(LEFT(D39,2)=\"Ex\",'9  Excavator'!Q39,\nIF(LEFT(D39,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D39,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.17175936097894198},38.5035020618826,88.162362396881122,4.9758686875599487,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":131.64173314632367},{"$f":"IF(OR(LEFT(D39,2)=\"Dz\",LEFT(D39,2)=\"Tk\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\",LEFT(D39,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":535.35802469135797},{"$f":"IF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Ex\",LEFT(D39,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D39,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$L$2))","v":513.29},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D40,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D40,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D40,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",'5   Dozer'!T40/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D40,2)=\"Rp\",'8   Ripper'!L40,\nIF(LEFT(D40,2)=\"Tk\",'10   Trucks'!Q40,\nIF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'11   Loader Shovel'!O40,\nIF(LEFT(D40,2)=\"Sc\",'12 Scrapers'!AD40,\nIF(LEFT(D40,2)=\"Mg\",'13   M''grader'!L40,\nIF(LEFT(D40,2)=\"Ex\",'9  Excavator'!Q40,\nIF(LEFT(D40,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D40,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1.9817309316750056},444.24700103070398,1017.2026699194636,57.410745090624907,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1518.8604160407924},{"$f":"IF(OR(LEFT(D40,2)=\"Dz\",LEFT(D40,2)=\"Tk\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\",LEFT(D40,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":5865.4197530864194},{"$f":"IF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Ex\",LEFT(D40,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D40,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$L$2))","v":513.29},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D41,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D41,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D41,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D41,2)=\"Dz\",'5   Dozer'!T41/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D41,2)=\"Rp\",'8   Ripper'!L41,\nIF(LEFT(D41,2)=\"Tk\",'10   Trucks'!Q41,\nIF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'11   Loader Shovel'!O41,\nIF(LEFT(D41,2)=\"Sc\",'12 Scrapers'!AD41,\nIF(LEFT(D41,2)=\"Mg\",'13   M''grader'!L41,\nIF(LEFT(D41,2)=\"Ex\",'9  Excavator'!Q41,\nIF(LEFT(D41,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D41,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.21979902280774638},49.272610701639877,112.82064041698813,6.3675776907404122,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":168.46082880936842},{"$f":"IF(OR(LEFT(D41,2)=\"Dz\",LEFT(D41,2)=\"Tk\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\",LEFT(D41,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":685.89506172839515},{"$f":"IF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Ex\",LEFT(D41,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D41,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$L$2))","v":513.29},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D42,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D42,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D42,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",'5   Dozer'!T42/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D42,2)=\"Rp\",'8   Ripper'!L42,\nIF(LEFT(D42,2)=\"Tk\",'10   Trucks'!Q42,\nIF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'11   Loader Shovel'!O42,\nIF(LEFT(D42,2)=\"Sc\",'12 Scrapers'!AD42,\nIF(LEFT(D42,2)=\"Mg\",'13   M''grader'!L42,\nIF(LEFT(D42,2)=\"Ex\",'9  Excavator'!Q42,\nIF(LEFT(D42,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D42,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.18353580913047524},41.143442575749589,94.207095468581628,5.3170323905098673,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":140.66757043484108},{"$f":"IF(OR(LEFT(D42,2)=\"Dz\",LEFT(D42,2)=\"Tk\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\",LEFT(D42,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":537.77777777777783},{"$f":"IF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Ex\",LEFT(D42,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D42,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$E$2))","v":38.888500000000001},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$L$2))","v":207.07755681818182},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D43,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D43,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D43,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",'5   Dozer'!T43/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D43,2)=\"Rp\",'8   Ripper'!L43,\nIF(LEFT(D43,2)=\"Tk\",'10   Trucks'!Q43,\nIF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'11   Loader Shovel'!O43,\nIF(LEFT(D43,2)=\"Sc\",'12 Scrapers'!AD43,\nIF(LEFT(D43,2)=\"Mg\",'13   M''grader'!L43,\nIF(LEFT(D43,2)=\"Ex\",'9  Excavator'!Q43,\nIF(LEFT(D43,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D43,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.504},19.599803999999999,104.36708863636363,14.4396,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":138.40649263636365},{"$f":"IF(OR(LEFT(D43,2)=\"Dz\",LEFT(D43,2)=\"Tk\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\",LEFT(D43,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":48339},{"$f":"IF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Ex\",LEFT(D43,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D43,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$E$2))","v":38.888500000000001},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$L$2))","v":207.07755681818182},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D44,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D44,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D44,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",'5   Dozer'!T44/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D44,2)=\"Rp\",'8   Ripper'!L44,\nIF(LEFT(D44,2)=\"Tk\",'10   Trucks'!Q44,\nIF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'11   Loader Shovel'!O44,\nIF(LEFT(D44,2)=\"Sc\",'12 Scrapers'!AD44,\nIF(LEFT(D44,2)=\"Mg\",'13   M''grader'!L44,\nIF(LEFT(D44,2)=\"Ex\",'9  Excavator'!Q44,\nIF(LEFT(D44,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D44,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.57600000000000007},22.399776000000003,119.27667272727274,16.502400000000002,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":158.17884872727274},{"$f":"IF(OR(LEFT(D44,2)=\"Dz\",LEFT(D44,2)=\"Tk\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\",LEFT(D44,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":1032816},{"$f":"IF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Ex\",LEFT(D44,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D44,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$E$2))","v":38.888500000000001},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$L$2))","v":207.07755681818182},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D45,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D45,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D45,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",'5   Dozer'!T45/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D45,2)=\"Rp\",'8   Ripper'!L45,\nIF(LEFT(D45,2)=\"Tk\",'10   Trucks'!Q45,\nIF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'11   Loader Shovel'!O45,\nIF(LEFT(D45,2)=\"Sc\",'12 Scrapers'!AD45,\nIF(LEFT(D45,2)=\"Mg\",'13   M''grader'!L45,\nIF(LEFT(D45,2)=\"Ex\",'9  Excavator'!Q45,\nIF(LEFT(D45,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D45,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.67200000000000004},26.133072000000002,139.15611818181819,19.252800000000004,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":184.54199018181819},{"$f":"IF(OR(LEFT(D45,2)=\"Dz\",LEFT(D45,2)=\"Tk\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\",LEFT(D45,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":16900},{"$f":"IF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Ex\",LEFT(D45,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D45,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$E$2))","v":90.730799999999988},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$L$2))","v":215.93068181818182},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D46,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D46,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D46,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":5},{"$f":"IF(LEFT(D46,2)=\"Dz\",'5   Dozer'!T46/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D46,2)=\"Rp\",'8   Ripper'!L46,\nIF(LEFT(D46,2)=\"Tk\",'10   Trucks'!Q46,\nIF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'11   Loader Shovel'!O46,\nIF(LEFT(D46,2)=\"Sc\",'12 Scrapers'!AD46,\nIF(LEFT(D46,2)=\"Mg\",'13   M''grader'!L46,\nIF(LEFT(D46,2)=\"Ex\",'9  Excavator'!Q46,\nIF(LEFT(D46,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D46,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.84963996426805621},385.44256835006075,917.3166839218851,106.88470750492147,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1409.6439597768672},{"$f":"IF(OR(LEFT(D46,2)=\"Dz\",LEFT(D46,2)=\"Tk\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\",LEFT(D46,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":2647.5506172839505},{"$f":"IF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Ex\",LEFT(D46,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D46,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$E$2))","v":90.730799999999988},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$L$2))","v":215.93068181818182},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D47,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D47,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D47,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":5},{"$f":"IF(LEFT(D47,2)=\"Dz\",'5   Dozer'!T47/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D47,2)=\"Rp\",'8   Ripper'!L47,\nIF(LEFT(D47,2)=\"Tk\",'10   Trucks'!Q47,\nIF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'11   Loader Shovel'!O47,\nIF(LEFT(D47,2)=\"Sc\",'12 Scrapers'!AD47,\nIF(LEFT(D47,2)=\"Mg\",'13   M''grader'!L47,\nIF(LEFT(D47,2)=\"Ex\",'9  Excavator'!Q47,\nIF(LEFT(D47,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D47,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.17175936097894198},77.919321145540934,185.44057962419078,21.6073276111509,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":284.9672283808826},{"$f":"IF(OR(LEFT(D47,2)=\"Dz\",LEFT(D47,2)=\"Tk\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\",LEFT(D47,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":535.35802469135797},{"$f":"IF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Ex\",LEFT(D47,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D47,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$E$2))","v":90.730799999999988},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$L$2))","v":215.93068181818182},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D48,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D48,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D48,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":3},{"$f":"IF(LEFT(D48,2)=\"Dz\",'5   Dozer'!T48/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D48,2)=\"Rp\",'8   Ripper'!L48,\nIF(LEFT(D48,2)=\"Tk\",'10   Trucks'!Q48,\nIF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'11   Loader Shovel'!O48,\nIF(LEFT(D48,2)=\"Sc\",'12 Scrapers'!AD48,\nIF(LEFT(D48,2)=\"Mg\",'13   M''grader'!L48,\nIF(LEFT(D48,2)=\"Ex\",'9  Excavator'!Q48,\nIF(LEFT(D48,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D48,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1.9817309316750056},539.41209844685568,1283.749533770294,149.58105072282942,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1972.742682939979},{"$f":"IF(OR(LEFT(D48,2)=\"Dz\",LEFT(D48,2)=\"Tk\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\",LEFT(D48,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":5865.4197530864194},{"$f":"IF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Ex\",LEFT(D48,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D48,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$E$2))","v":90.730799999999988},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$L$2))","v":215.93068181818182},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D49,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D49,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D49,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":5},{"$f":"IF(LEFT(D49,2)=\"Dz\",'5   Dozer'!T49/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D49,2)=\"Rp\",'8   Ripper'!L49,\nIF(LEFT(D49,2)=\"Tk\",'10   Trucks'!Q49,\nIF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'11   Loader Shovel'!O49,\nIF(LEFT(D49,2)=\"Sc\",'12 Scrapers'!AD49,\nIF(LEFT(D49,2)=\"Mg\",'13   M''grader'!L49,\nIF(LEFT(D49,2)=\"Ex\",'9  Excavator'!Q49,\nIF(LEFT(D49,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D49,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.21979902280774638},99.712705892825369,237.30676428923388,27.650717069214497,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":364.67018725127377},{"$f":"IF(OR(LEFT(D49,2)=\"Dz\",LEFT(D49,2)=\"Tk\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\",LEFT(D49,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":685.89506172839515},{"$f":"IF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Ex\",LEFT(D49,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D49,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$E$2))","v":90.730799999999988},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$L$2))","v":215.93068181818182},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D50,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D50,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D50,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D50,2)=\"Dz\",'5   Dozer'!T50/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D50,2)=\"Rp\",'8   Ripper'!L50,\nIF(LEFT(D50,2)=\"Tk\",'10   Trucks'!Q50,\nIF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'11   Loader Shovel'!O50,\nIF(LEFT(D50,2)=\"Sc\",'12 Scrapers'!AD50,\nIF(LEFT(D50,2)=\"Mg\",'13   M''grader'!L50,\nIF(LEFT(D50,2)=\"Ex\",'9  Excavator'!Q50,\nIF(LEFT(D50,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D50,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.18353580913047524},66.609403164221277,158.5240496143808,18.471043830891027,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":243.60449660949311},{"$f":"IF(OR(LEFT(D50,2)=\"Dz\",LEFT(D50,2)=\"Tk\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\",LEFT(D50,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":537.77777777777783},{"$f":"IF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Ex\",LEFT(D50,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D50,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$E$2))","v":100.2971},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$L$2))","v":234.40920454545457},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D51,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D51,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D51,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D51,2)=\"Dz\",'5   Dozer'!T51/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D51,2)=\"Rp\",'8   Ripper'!L51,\nIF(LEFT(D51,2)=\"Tk\",'10   Trucks'!Q51,\nIF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'11   Loader Shovel'!O51,\nIF(LEFT(D51,2)=\"Sc\",'12 Scrapers'!AD51,\nIF(LEFT(D51,2)=\"Mg\",'13   M''grader'!L51,\nIF(LEFT(D51,2)=\"Ex\",'9  Excavator'!Q51,\nIF(LEFT(D51,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D51,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":79.67967032967033},7991.6398630219783,18677.648140422079,2282.8225549450553,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":28952.110558389111},{"$f":"IF(OR(LEFT(D51,2)=\"Dz\",LEFT(D51,2)=\"Tk\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\",LEFT(D51,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":48339},{"$f":"IF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Ex\",LEFT(D51,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D51,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$E$2))","v":100.2971},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$L$2))","v":234.40920454545457},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D52,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D52,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D52,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D52,2)=\"Dz\",'5   Dozer'!T52/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D52,2)=\"Rp\",'8   Ripper'!L52,\nIF(LEFT(D52,2)=\"Tk\",'10   Trucks'!Q52,\nIF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'11   Loader Shovel'!O52,\nIF(LEFT(D52,2)=\"Sc\",'12 Scrapers'!AD52,\nIF(LEFT(D52,2)=\"Mg\",'13   M''grader'!L52,\nIF(LEFT(D52,2)=\"Ex\",'9  Excavator'!Q52,\nIF(LEFT(D52,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D52,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1489.6384615384616},149406.41774076925,349184.9668295455,42678.141923076924,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":541269.52649339172},{"$f":"IF(OR(LEFT(D52,2)=\"Dz\",LEFT(D52,2)=\"Tk\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\",LEFT(D52,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":1032816},{"$f":"IF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Ex\",LEFT(D52,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D52,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$E$2))","v":100.2971},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$L$2))","v":234.40920454545457},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D53,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D53,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D53,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D53,2)=\"Dz\",'5   Dozer'!T53/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D53,2)=\"Rp\",'8   Ripper'!L53,\nIF(LEFT(D53,2)=\"Tk\",'10   Trucks'!Q53,\nIF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'11   Loader Shovel'!O53,\nIF(LEFT(D53,2)=\"Sc\",'12 Scrapers'!AD53,\nIF(LEFT(D53,2)=\"Mg\",'13   M''grader'!L53,\nIF(LEFT(D53,2)=\"Ex\",'9  Excavator'!Q53,\nIF(LEFT(D53,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D53,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":20.892857142857142},2095.4929821428573,4897.4780235389617,598.58035714285722,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7591.5513628246754},{"$f":"IF(OR(LEFT(D53,2)=\"Dz\",LEFT(D53,2)=\"Tk\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\",LEFT(D53,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":16900},{"$f":"IF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Ex\",LEFT(D53,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D53,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$L$2))","v":86.706477272727284},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D54,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D54,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D54,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D54,2)=\"Dz\",'5   Dozer'!T54/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D54,2)=\"Rp\",'8   Ripper'!L54,\nIF(LEFT(D54,2)=\"Tk\",'10   Trucks'!Q54,\nIF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'11   Loader Shovel'!O54,\nIF(LEFT(D54,2)=\"Sc\",'12 Scrapers'!AD54,\nIF(LEFT(D54,2)=\"Mg\",'13   M''grader'!L54,\nIF(LEFT(D54,2)=\"Ex\",'9  Excavator'!Q54,\nIF(LEFT(D54,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D54,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":20.181780538302277},519.57993995859215,1749.8910955674762,624.22247204968949,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2893.6935075757583},{"$f":"IF(OR(LEFT(D54,2)=\"Dz\",LEFT(D54,2)=\"Tk\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\",LEFT(D54,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Ex\",LEFT(D54,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D54,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":49.231313131313129}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$L$2))","v":86.706477272727284},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D55,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D55,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D55,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D55,2)=\"Dz\",'5   Dozer'!T55/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D55,2)=\"Rp\",'8   Ripper'!L55,\nIF(LEFT(D55,2)=\"Tk\",'10   Trucks'!Q55,\nIF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'11   Loader Shovel'!O55,\nIF(LEFT(D55,2)=\"Sc\",'12 Scrapers'!AD55,\nIF(LEFT(D55,2)=\"Mg\",'13   M''grader'!L55,\nIF(LEFT(D55,2)=\"Ex\",'9  Excavator'!Q55,\nIF(LEFT(D55,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D55,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":4.0809335591944285},105.06363448146057,353.84337290180179,126.22327498588368,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":585.13028236914602},{"$f":"IF(OR(LEFT(D55,2)=\"Dz\",LEFT(D55,2)=\"Tk\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\",LEFT(D55,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Ex\",LEFT(D55,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D55,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":9.9550045913682279}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$L$2))","v":86.706477272727284},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D56,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D56,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D56,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D56,2)=\"Dz\",'5   Dozer'!T56/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D56,2)=\"Rp\",'8   Ripper'!L56,\nIF(LEFT(D56,2)=\"Tk\",'10   Trucks'!Q56,\nIF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'11   Loader Shovel'!O56,\nIF(LEFT(D56,2)=\"Sc\",'12 Scrapers'!AD56,\nIF(LEFT(D56,2)=\"Mg\",'13   M''grader'!L56,\nIF(LEFT(D56,2)=\"Ex\",'9  Excavator'!Q56,\nIF(LEFT(D56,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D56,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":44.710991906644082},1151.0844866365519,3876.7326035945289,1382.9109796725015,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6410.7280699035828},{"$f":"IF(OR(LEFT(D56,2)=\"Dz\",LEFT(D56,2)=\"Tk\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\",LEFT(D56,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Ex\",LEFT(D56,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D56,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":109.06772268135904}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$L$2))","v":86.706477272727284},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D57,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D57,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D57,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",'5   Dozer'!T57/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D57,2)=\"Rp\",'8   Ripper'!L57,\nIF(LEFT(D57,2)=\"Tk\",'10   Trucks'!Q57,\nIF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'11   Loader Shovel'!O57,\nIF(LEFT(D57,2)=\"Sc\",'12 Scrapers'!AD57,\nIF(LEFT(D57,2)=\"Mg\",'13   M''grader'!L57,\nIF(LEFT(D57,2)=\"Ex\",'9  Excavator'!Q57,\nIF(LEFT(D57,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D57,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.2284490871447389},134.60642174854129,453.34040194612703,161.71593026538676,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":749.66275396005506},{"$f":"IF(OR(LEFT(D57,2)=\"Dz\",LEFT(D57,2)=\"Tk\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\",LEFT(D57,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Ex\",LEFT(D57,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D57,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":12.754247015610652}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$L$2))","v":86.706477272727284},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D58,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D58,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D58,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",'5   Dozer'!T58/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D58,2)=\"Rp\",'8   Ripper'!L58,\nIF(LEFT(D58,2)=\"Tk\",'10   Trucks'!Q58,\nIF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'11   Loader Shovel'!O58,\nIF(LEFT(D58,2)=\"Sc\",'12 Scrapers'!AD58,\nIF(LEFT(D58,2)=\"Mg\",'13   M''grader'!L58,\nIF(LEFT(D58,2)=\"Ex\",'9  Excavator'!Q58,\nIF(LEFT(D58,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D58,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":4.1830396754975281},107.69235644568387,362.69663455444294,129.38141716313854,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":599.7704081632653},{"$f":"IF(OR(LEFT(D58,2)=\"Dz\",LEFT(D58,2)=\"Tk\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\",LEFT(D58,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Ex\",LEFT(D58,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D58,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D59,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D59,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D59,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",'5   Dozer'!T59/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D59,2)=\"Rp\",'8   Ripper'!L59,\nIF(LEFT(D59,2)=\"Tk\",'10   Trucks'!Q59,\nIF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'11   Loader Shovel'!O59,\nIF(LEFT(D59,2)=\"Sc\",'12 Scrapers'!AD59,\nIF(LEFT(D59,2)=\"Mg\",'13   M''grader'!L59,\nIF(LEFT(D59,2)=\"Ex\",'9  Excavator'!Q59,\nIF(LEFT(D59,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D59,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Dz\",LEFT(D59,2)=\"Tk\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\",LEFT(D59,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Ex\",LEFT(D59,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D59,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D60,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D60,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D60,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",'5   Dozer'!T60/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D60,2)=\"Rp\",'8   Ripper'!L60,\nIF(LEFT(D60,2)=\"Tk\",'10   Trucks'!Q60,\nIF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'11   Loader Shovel'!O60,\nIF(LEFT(D60,2)=\"Sc\",'12 Scrapers'!AD60,\nIF(LEFT(D60,2)=\"Mg\",'13   M''grader'!L60,\nIF(LEFT(D60,2)=\"Ex\",'9  Excavator'!Q60,\nIF(LEFT(D60,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D60,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Dz\",LEFT(D60,2)=\"Tk\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\",LEFT(D60,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Ex\",LEFT(D60,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D60,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D61,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D61,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D61,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",'5   Dozer'!T61/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D61,2)=\"Rp\",'8   Ripper'!L61,\nIF(LEFT(D61,2)=\"Tk\",'10   Trucks'!Q61,\nIF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'11   Loader Shovel'!O61,\nIF(LEFT(D61,2)=\"Sc\",'12 Scrapers'!AD61,\nIF(LEFT(D61,2)=\"Mg\",'13   M''grader'!L61,\nIF(LEFT(D61,2)=\"Ex\",'9  Excavator'!Q61,\nIF(LEFT(D61,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D61,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Dz\",LEFT(D61,2)=\"Tk\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\",LEFT(D61,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Ex\",LEFT(D61,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D61,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D62,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D62,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D62,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",'5   Dozer'!T62/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D62,2)=\"Rp\",'8   Ripper'!L62,\nIF(LEFT(D62,2)=\"Tk\",'10   Trucks'!Q62,\nIF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'11   Loader Shovel'!O62,\nIF(LEFT(D62,2)=\"Sc\",'12 Scrapers'!AD62,\nIF(LEFT(D62,2)=\"Mg\",'13   M''grader'!L62,\nIF(LEFT(D62,2)=\"Ex\",'9  Excavator'!Q62,\nIF(LEFT(D62,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D62,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Dz\",LEFT(D62,2)=\"Tk\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\",LEFT(D62,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Ex\",LEFT(D62,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D62,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D63,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D63,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D63,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D63,2)=\"Dz\",'5   Dozer'!T63/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D63,2)=\"Rp\",'8   Ripper'!L63,\nIF(LEFT(D63,2)=\"Tk\",'10   Trucks'!Q63,\nIF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'11   Loader Shovel'!O63,\nIF(LEFT(D63,2)=\"Sc\",'12 Scrapers'!AD63,\nIF(LEFT(D63,2)=\"Mg\",'13   M''grader'!L63,\nIF(LEFT(D63,2)=\"Ex\",'9  Excavator'!Q63,\nIF(LEFT(D63,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D63,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Dz\",LEFT(D63,2)=\"Tk\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\",LEFT(D63,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Ex\",LEFT(D63,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D63,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D64,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D64,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D64,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D64,2)=\"Dz\",'5   Dozer'!T64/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D64,2)=\"Rp\",'8   Ripper'!L64,\nIF(LEFT(D64,2)=\"Tk\",'10   Trucks'!Q64,\nIF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'11   Loader Shovel'!O64,\nIF(LEFT(D64,2)=\"Sc\",'12 Scrapers'!AD64,\nIF(LEFT(D64,2)=\"Mg\",'13   M''grader'!L64,\nIF(LEFT(D64,2)=\"Ex\",'9  Excavator'!Q64,\nIF(LEFT(D64,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D64,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Dz\",LEFT(D64,2)=\"Tk\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\",LEFT(D64,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Ex\",LEFT(D64,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D64,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D65,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D65,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D65,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D65,2)=\"Dz\",'5   Dozer'!T65/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D65,2)=\"Rp\",'8   Ripper'!L65,\nIF(LEFT(D65,2)=\"Tk\",'10   Trucks'!Q65,\nIF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'11   Loader Shovel'!O65,\nIF(LEFT(D65,2)=\"Sc\",'12 Scrapers'!AD65,\nIF(LEFT(D65,2)=\"Mg\",'13   M''grader'!L65,\nIF(LEFT(D65,2)=\"Ex\",'9  Excavator'!Q65,\nIF(LEFT(D65,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D65,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Dz\",LEFT(D65,2)=\"Tk\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\",LEFT(D65,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Ex\",LEFT(D65,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D65,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D66,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D66,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D66,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D66,2)=\"Dz\",'5   Dozer'!T66/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D66,2)=\"Rp\",'8   Ripper'!L66,\nIF(LEFT(D66,2)=\"Tk\",'10   Trucks'!Q66,\nIF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'11   Loader Shovel'!O66,\nIF(LEFT(D66,2)=\"Sc\",'12 Scrapers'!AD66,\nIF(LEFT(D66,2)=\"Mg\",'13   M''grader'!L66,\nIF(LEFT(D66,2)=\"Ex\",'9  Excavator'!Q66,\nIF(LEFT(D66,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D66,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Dz\",LEFT(D66,2)=\"Tk\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\",LEFT(D66,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Ex\",LEFT(D66,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D66,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D67,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D67,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D67,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D67,2)=\"Dz\",'5   Dozer'!T67/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D67,2)=\"Rp\",'8   Ripper'!L67,\nIF(LEFT(D67,2)=\"Tk\",'10   Trucks'!Q67,\nIF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'11   Loader Shovel'!O67,\nIF(LEFT(D67,2)=\"Sc\",'12 Scrapers'!AD67,\nIF(LEFT(D67,2)=\"Mg\",'13   M''grader'!L67,\nIF(LEFT(D67,2)=\"Ex\",'9  Excavator'!Q67,\nIF(LEFT(D67,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D67,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Dz\",LEFT(D67,2)=\"Tk\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\",LEFT(D67,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Ex\",LEFT(D67,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D67,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D68,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D68,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D68,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D68,2)=\"Dz\",'5   Dozer'!T68/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D68,2)=\"Rp\",'8   Ripper'!L68,\nIF(LEFT(D68,2)=\"Tk\",'10   Trucks'!Q68,\nIF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'11   Loader Shovel'!O68,\nIF(LEFT(D68,2)=\"Sc\",'12 Scrapers'!AD68,\nIF(LEFT(D68,2)=\"Mg\",'13   M''grader'!L68,\nIF(LEFT(D68,2)=\"Ex\",'9  Excavator'!Q68,\nIF(LEFT(D68,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D68,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Dz\",LEFT(D68,2)=\"Tk\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\",LEFT(D68,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Ex\",LEFT(D68,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D68,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D69,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D69,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D69,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D69,2)=\"Dz\",'5   Dozer'!T69/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D69,2)=\"Rp\",'8   Ripper'!L69,\nIF(LEFT(D69,2)=\"Tk\",'10   Trucks'!Q69,\nIF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'11   Loader Shovel'!O69,\nIF(LEFT(D69,2)=\"Sc\",'12 Scrapers'!AD69,\nIF(LEFT(D69,2)=\"Mg\",'13   M''grader'!L69,\nIF(LEFT(D69,2)=\"Ex\",'9  Excavator'!Q69,\nIF(LEFT(D69,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D69,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Dz\",LEFT(D69,2)=\"Tk\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\",LEFT(D69,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Ex\",LEFT(D69,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D69,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D70,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D70,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D70,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D70,2)=\"Dz\",'5   Dozer'!T70/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D70,2)=\"Rp\",'8   Ripper'!L70,\nIF(LEFT(D70,2)=\"Tk\",'10   Trucks'!Q70,\nIF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'11   Loader Shovel'!O70,\nIF(LEFT(D70,2)=\"Sc\",'12 Scrapers'!AD70,\nIF(LEFT(D70,2)=\"Mg\",'13   M''grader'!L70,\nIF(LEFT(D70,2)=\"Ex\",'9  Excavator'!Q70,\nIF(LEFT(D70,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D70,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Dz\",LEFT(D70,2)=\"Tk\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\",LEFT(D70,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Ex\",LEFT(D70,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D70,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D71,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D71,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D71,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D71,2)=\"Dz\",'5   Dozer'!T71/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D71,2)=\"Rp\",'8   Ripper'!L71,\nIF(LEFT(D71,2)=\"Tk\",'10   Trucks'!Q71,\nIF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'11   Loader Shovel'!O71,\nIF(LEFT(D71,2)=\"Sc\",'12 Scrapers'!AD71,\nIF(LEFT(D71,2)=\"Mg\",'13   M''grader'!L71,\nIF(LEFT(D71,2)=\"Ex\",'9  Excavator'!Q71,\nIF(LEFT(D71,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D71,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Dz\",LEFT(D71,2)=\"Tk\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\",LEFT(D71,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Ex\",LEFT(D71,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D71,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$L$2))","v":167.02102272727274},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$BS$2))","v":48.45},{"$f":"IF(AND(LEFT(D72,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D72,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D72,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D72,2)=\"Dz\",'5   Dozer'!T72/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D72,2)=\"Rp\",'8   Ripper'!L72,\nIF(LEFT(D72,2)=\"Tk\",'10   Trucks'!Q72,\nIF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'11   Loader Shovel'!O72,\nIF(LEFT(D72,2)=\"Sc\",'12 Scrapers'!AD72,\nIF(LEFT(D72,2)=\"Mg\",'13   M''grader'!L72,\nIF(LEFT(D72,2)=\"Ex\",'9  Excavator'!Q72,\nIF(LEFT(D72,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D72,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.84963996426805621},44.991324883872082,141.90773578201421,41.165056268787325,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":228.06411693467362},{"$f":"IF(OR(LEFT(D72,2)=\"Dz\",LEFT(D72,2)=\"Tk\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\",LEFT(D72,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Ex\",LEFT(D72,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D72,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$L$2))","v":167.02102272727274},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$BS$2))","v":48.45},{"$f":"IF(AND(LEFT(D73,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D73,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D73,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D73,2)=\"Dz\",'5   Dozer'!T73/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D73,2)=\"Rp\",'8   Ripper'!L73,\nIF(LEFT(D73,2)=\"Tk\",'10   Trucks'!Q73,\nIF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'11   Loader Shovel'!O73,\nIF(LEFT(D73,2)=\"Sc\",'12 Scrapers'!AD73,\nIF(LEFT(D73,2)=\"Mg\",'13   M''grader'!L73,\nIF(LEFT(D73,2)=\"Ex\",'9  Excavator'!Q73,\nIF(LEFT(D73,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D73,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.17175936097894198},9.095242145662306,28.68742413368571,8.3217410394297389,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":46.104407318777753},{"$f":"IF(OR(LEFT(D73,2)=\"Dz\",LEFT(D73,2)=\"Tk\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\",LEFT(D73,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Ex\",LEFT(D73,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D73,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$L$2))","v":167.02102272727274},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$BS$2))","v":48.45},{"$f":"IF(AND(LEFT(D74,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D74,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D74,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D74,2)=\"Dz\",'5   Dozer'!T74/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D74,2)=\"Rp\",'8   Ripper'!L74,\nIF(LEFT(D74,2)=\"Tk\",'10   Trucks'!Q74,\nIF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'11   Loader Shovel'!O74,\nIF(LEFT(D74,2)=\"Sc\",'12 Scrapers'!AD74,\nIF(LEFT(D74,2)=\"Mg\",'13   M''grader'!L74,\nIF(LEFT(D74,2)=\"Ex\",'9  Excavator'!Q74,\nIF(LEFT(D74,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D74,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":1.9817309316750056},104.93939071735923,330.99072697863051,96.014863639654024,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":531.94498133564377},{"$f":"IF(OR(LEFT(D74,2)=\"Dz\",LEFT(D74,2)=\"Tk\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\",LEFT(D74,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Ex\",LEFT(D74,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D74,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$L$2))","v":167.02102272727274},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$BS$2))","v":48.45},{"$f":"IF(AND(LEFT(D75,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D75,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D75,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D75,2)=\"Dz\",'5   Dozer'!T75/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D75,2)=\"Rp\",'8   Ripper'!L75,\nIF(LEFT(D75,2)=\"Tk\",'10   Trucks'!Q75,\nIF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'11   Loader Shovel'!O75,\nIF(LEFT(D75,2)=\"Sc\",'12 Scrapers'!AD75,\nIF(LEFT(D75,2)=\"Mg\",'13   M''grader'!L75,\nIF(LEFT(D75,2)=\"Ex\",'9  Excavator'!Q75,\nIF(LEFT(D75,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D75,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.21979902280774638},11.639105574347717,36.711057583804944,10.649262655035313,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":58.999425813187976},{"$f":"IF(OR(LEFT(D75,2)=\"Dz\",LEFT(D75,2)=\"Tk\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\",LEFT(D75,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Ex\",LEFT(D75,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D75,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$L$2))","v":167.02102272727274},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$BS$2))","v":48.45},{"$f":"IF(AND(LEFT(D76,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D76,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D76,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D76,2)=\"Dz\",'5   Dozer'!T76/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D76,2)=\"Rp\",'8   Ripper'!L76,\nIF(LEFT(D76,2)=\"Tk\",'10   Trucks'!Q76,\nIF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'11   Loader Shovel'!O76,\nIF(LEFT(D76,2)=\"Sc\",'12 Scrapers'!AD76,\nIF(LEFT(D76,2)=\"Mg\",'13   M''grader'!L76,\nIF(LEFT(D76,2)=\"Ex\",'9  Excavator'!Q76,\nIF(LEFT(D76,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D76,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.18353580913047524},9.7188451152097066,30.654338548049495,8.8923099523715265,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":49.265493615630724},{"$f":"IF(OR(LEFT(D76,2)=\"Dz\",LEFT(D76,2)=\"Tk\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\",LEFT(D76,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Ex\",LEFT(D76,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D76,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D77,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D77,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D77,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D77,2)=\"Dz\",'5   Dozer'!T77/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D77,2)=\"Rp\",'8   Ripper'!L77,\nIF(LEFT(D77,2)=\"Tk\",'10   Trucks'!Q77,\nIF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'11   Loader Shovel'!O77,\nIF(LEFT(D77,2)=\"Sc\",'12 Scrapers'!AD77,\nIF(LEFT(D77,2)=\"Mg\",'13   M''grader'!L77,\nIF(LEFT(D77,2)=\"Ex\",'9  Excavator'!Q77,\nIF(LEFT(D77,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D77,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Dz\",LEFT(D77,2)=\"Tk\",LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\",LEFT(D77,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Ex\",LEFT(D77,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D77,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D78,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D78,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D78,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D78,2)=\"Dz\",'5   Dozer'!T78/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D78,2)=\"Rp\",'8   Ripper'!L78,\nIF(LEFT(D78,2)=\"Tk\",'10   Trucks'!Q78,\nIF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'11   Loader Shovel'!O78,\nIF(LEFT(D78,2)=\"Sc\",'12 Scrapers'!AD78,\nIF(LEFT(D78,2)=\"Mg\",'13   M''grader'!L78,\nIF(LEFT(D78,2)=\"Ex\",'9  Excavator'!Q78,\nIF(LEFT(D78,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D78,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Dz\",LEFT(D78,2)=\"Tk\",LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\",LEFT(D78,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Ex\",LEFT(D78,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D78,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D79,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D79,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D79,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D79,2)=\"Dz\",'5   Dozer'!T79/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D79,2)=\"Rp\",'8   Ripper'!L79,\nIF(LEFT(D79,2)=\"Tk\",'10   Trucks'!Q79,\nIF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'11   Loader Shovel'!O79,\nIF(LEFT(D79,2)=\"Sc\",'12 Scrapers'!AD79,\nIF(LEFT(D79,2)=\"Mg\",'13   M''grader'!L79,\nIF(LEFT(D79,2)=\"Ex\",'9  Excavator'!Q79,\nIF(LEFT(D79,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D79,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Dz\",LEFT(D79,2)=\"Tk\",LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\",LEFT(D79,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Ex\",LEFT(D79,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D79,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D80,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D80,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D80,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D80,2)=\"Dz\",'5   Dozer'!T80/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D80,2)=\"Rp\",'8   Ripper'!L80,\nIF(LEFT(D80,2)=\"Tk\",'10   Trucks'!Q80,\nIF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'11   Loader Shovel'!O80,\nIF(LEFT(D80,2)=\"Sc\",'12 Scrapers'!AD80,\nIF(LEFT(D80,2)=\"Mg\",'13   M''grader'!L80,\nIF(LEFT(D80,2)=\"Ex\",'9  Excavator'!Q80,\nIF(LEFT(D80,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D80,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Dz\",LEFT(D80,2)=\"Tk\",LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\",LEFT(D80,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Ex\",LEFT(D80,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D80,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D81,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D81,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D81,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D81,2)=\"Dz\",'5   Dozer'!T81/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D81,2)=\"Rp\",'8   Ripper'!L81,\nIF(LEFT(D81,2)=\"Tk\",'10   Trucks'!Q81,\nIF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'11   Loader Shovel'!O81,\nIF(LEFT(D81,2)=\"Sc\",'12 Scrapers'!AD81,\nIF(LEFT(D81,2)=\"Mg\",'13   M''grader'!L81,\nIF(LEFT(D81,2)=\"Ex\",'9  Excavator'!Q81,\nIF(LEFT(D81,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D81,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Dz\",LEFT(D81,2)=\"Tk\",LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\",LEFT(D81,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Ex\",LEFT(D81,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D81,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D82,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D82,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D82,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D82,2)=\"Dz\",'5   Dozer'!T82/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D82,2)=\"Rp\",'8   Ripper'!L82,\nIF(LEFT(D82,2)=\"Tk\",'10   Trucks'!Q82,\nIF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'11   Loader Shovel'!O82,\nIF(LEFT(D82,2)=\"Sc\",'12 Scrapers'!AD82,\nIF(LEFT(D82,2)=\"Mg\",'13   M''grader'!L82,\nIF(LEFT(D82,2)=\"Ex\",'9  Excavator'!Q82,\nIF(LEFT(D82,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D82,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},{"$f":"J82*N82*M82","v":0},{"$f":"K82*N82*M82","v":0},{"$f":"L82*N82*M82","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Dz\",LEFT(D82,2)=\"Tk\",LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\",LEFT(D82,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Ex\",LEFT(D82,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D82,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D83,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D83,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D83,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D83,2)=\"Dz\",'5   Dozer'!T83/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D83,2)=\"Rp\",'8   Ripper'!L83,\nIF(LEFT(D83,2)=\"Tk\",'10   Trucks'!Q83,\nIF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'11   Loader Shovel'!O83,\nIF(LEFT(D83,2)=\"Sc\",'12 Scrapers'!AD83,\nIF(LEFT(D83,2)=\"Mg\",'13   M''grader'!L83,\nIF(LEFT(D83,2)=\"Ex\",'9  Excavator'!Q83,\nIF(LEFT(D83,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D83,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Dz\",LEFT(D83,2)=\"Tk\",LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\",LEFT(D83,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Ex\",LEFT(D83,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D83,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D84,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D84,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D84,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D84,2)=\"Dz\",'5   Dozer'!T84/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D84,2)=\"Rp\",'8   Ripper'!L84,\nIF(LEFT(D84,2)=\"Tk\",'10   Trucks'!Q84,\nIF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'11   Loader Shovel'!O84,\nIF(LEFT(D84,2)=\"Sc\",'12 Scrapers'!AD84,\nIF(LEFT(D84,2)=\"Mg\",'13   M''grader'!L84,\nIF(LEFT(D84,2)=\"Ex\",'9  Excavator'!Q84,\nIF(LEFT(D84,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D84,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Dz\",LEFT(D84,2)=\"Tk\",LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\",LEFT(D84,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Ex\",LEFT(D84,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D84,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D85,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D85,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D85,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D85,2)=\"Dz\",'5   Dozer'!T85/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D85,2)=\"Rp\",'8   Ripper'!L85,\nIF(LEFT(D85,2)=\"Tk\",'10   Trucks'!Q85,\nIF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'11   Loader Shovel'!O85,\nIF(LEFT(D85,2)=\"Sc\",'12 Scrapers'!AD85,\nIF(LEFT(D85,2)=\"Mg\",'13   M''grader'!L85,\nIF(LEFT(D85,2)=\"Ex\",'9  Excavator'!Q85,\nIF(LEFT(D85,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D85,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Dz\",LEFT(D85,2)=\"Tk\",LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\",LEFT(D85,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Ex\",LEFT(D85,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D85,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D86,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D86,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D86,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D86,2)=\"Dz\",'5   Dozer'!T86/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D86,2)=\"Rp\",'8   Ripper'!L86,\nIF(LEFT(D86,2)=\"Tk\",'10   Trucks'!Q86,\nIF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'11   Loader Shovel'!O86,\nIF(LEFT(D86,2)=\"Sc\",'12 Scrapers'!AD86,\nIF(LEFT(D86,2)=\"Mg\",'13   M''grader'!L86,\nIF(LEFT(D86,2)=\"Ex\",'9  Excavator'!Q86,\nIF(LEFT(D86,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D86,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Dz\",LEFT(D86,2)=\"Tk\",LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\",LEFT(D86,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Ex\",LEFT(D86,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D86,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D87,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D87,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D87,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D87,2)=\"Dz\",'5   Dozer'!T87/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D87,2)=\"Rp\",'8   Ripper'!L87,\nIF(LEFT(D87,2)=\"Tk\",'10   Trucks'!Q87,\nIF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'11   Loader Shovel'!O87,\nIF(LEFT(D87,2)=\"Sc\",'12 Scrapers'!AD87,\nIF(LEFT(D87,2)=\"Mg\",'13   M''grader'!L87,\nIF(LEFT(D87,2)=\"Ex\",'9  Excavator'!Q87,\nIF(LEFT(D87,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D87,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Dz\",LEFT(D87,2)=\"Tk\",LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\",LEFT(D87,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Ex\",LEFT(D87,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D87,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D88,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D88,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D88,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D88,2)=\"Dz\",'5   Dozer'!T88/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D88,2)=\"Rp\",'8   Ripper'!L88,\nIF(LEFT(D88,2)=\"Tk\",'10   Trucks'!Q88,\nIF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'11   Loader Shovel'!O88,\nIF(LEFT(D88,2)=\"Sc\",'12 Scrapers'!AD88,\nIF(LEFT(D88,2)=\"Mg\",'13   M''grader'!L88,\nIF(LEFT(D88,2)=\"Ex\",'9  Excavator'!Q88,\nIF(LEFT(D88,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D88,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Dz\",LEFT(D88,2)=\"Tk\",LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\",LEFT(D88,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Ex\",LEFT(D88,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D88,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D89,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D89,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D89,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D89,2)=\"Dz\",'5   Dozer'!T89/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D89,2)=\"Rp\",'8   Ripper'!L89,\nIF(LEFT(D89,2)=\"Tk\",'10   Trucks'!Q89,\nIF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'11   Loader Shovel'!O89,\nIF(LEFT(D89,2)=\"Sc\",'12 Scrapers'!AD89,\nIF(LEFT(D89,2)=\"Mg\",'13   M''grader'!L89,\nIF(LEFT(D89,2)=\"Ex\",'9  Excavator'!Q89,\nIF(LEFT(D89,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D89,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Dz\",LEFT(D89,2)=\"Tk\",LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\",LEFT(D89,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Ex\",LEFT(D89,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D89,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D90,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D90,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D90,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D90,2)=\"Dz\",'5   Dozer'!T90/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D90,2)=\"Rp\",'8   Ripper'!L90,\nIF(LEFT(D90,2)=\"Tk\",'10   Trucks'!Q90,\nIF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'11   Loader Shovel'!O90,\nIF(LEFT(D90,2)=\"Sc\",'12 Scrapers'!AD90,\nIF(LEFT(D90,2)=\"Mg\",'13   M''grader'!L90,\nIF(LEFT(D90,2)=\"Ex\",'9  Excavator'!Q90,\nIF(LEFT(D90,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D90,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Dz\",LEFT(D90,2)=\"Tk\",LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\",LEFT(D90,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Ex\",LEFT(D90,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D90,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D91,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D91,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D91,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D91,2)=\"Dz\",'5   Dozer'!T91/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D91,2)=\"Rp\",'8   Ripper'!L91,\nIF(LEFT(D91,2)=\"Tk\",'10   Trucks'!Q91,\nIF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'11   Loader Shovel'!O91,\nIF(LEFT(D91,2)=\"Sc\",'12 Scrapers'!AD91,\nIF(LEFT(D91,2)=\"Mg\",'13   M''grader'!L91,\nIF(LEFT(D91,2)=\"Ex\",'9  Excavator'!Q91,\nIF(LEFT(D91,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D91,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Dz\",LEFT(D91,2)=\"Tk\",LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\",LEFT(D91,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Ex\",LEFT(D91,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D91,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D92,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D92,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D92,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D92,2)=\"Dz\",'5   Dozer'!T92/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D92,2)=\"Rp\",'8   Ripper'!L92,\nIF(LEFT(D92,2)=\"Tk\",'10   Trucks'!Q92,\nIF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'11   Loader Shovel'!O92,\nIF(LEFT(D92,2)=\"Sc\",'12 Scrapers'!AD92,\nIF(LEFT(D92,2)=\"Mg\",'13   M''grader'!L92,\nIF(LEFT(D92,2)=\"Ex\",'9  Excavator'!Q92,\nIF(LEFT(D92,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D92,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Dz\",LEFT(D92,2)=\"Tk\",LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\",LEFT(D92,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Ex\",LEFT(D92,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D92,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D93,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D93,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D93,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D93,2)=\"Dz\",'5   Dozer'!T93/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D93,2)=\"Rp\",'8   Ripper'!L93,\nIF(LEFT(D93,2)=\"Tk\",'10   Trucks'!Q93,\nIF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'11   Loader Shovel'!O93,\nIF(LEFT(D93,2)=\"Sc\",'12 Scrapers'!AD93,\nIF(LEFT(D93,2)=\"Mg\",'13   M''grader'!L93,\nIF(LEFT(D93,2)=\"Ex\",'9  Excavator'!Q93,\nIF(LEFT(D93,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D93,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Dz\",LEFT(D93,2)=\"Tk\",LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\",LEFT(D93,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Ex\",LEFT(D93,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D93,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D94,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D94,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D94,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D94,2)=\"Dz\",'5   Dozer'!T94/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D94,2)=\"Rp\",'8   Ripper'!L94,\nIF(LEFT(D94,2)=\"Tk\",'10   Trucks'!Q94,\nIF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'11   Loader Shovel'!O94,\nIF(LEFT(D94,2)=\"Sc\",'12 Scrapers'!AD94,\nIF(LEFT(D94,2)=\"Mg\",'13   M''grader'!L94,\nIF(LEFT(D94,2)=\"Ex\",'9  Excavator'!Q94,\nIF(LEFT(D94,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D94,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Dz\",LEFT(D94,2)=\"Tk\",LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\",LEFT(D94,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Ex\",LEFT(D94,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D94,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D95,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D95,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D95,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D95,2)=\"Dz\",'5   Dozer'!T95/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D95,2)=\"Rp\",'8   Ripper'!L95,\nIF(LEFT(D95,2)=\"Tk\",'10   Trucks'!Q95,\nIF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'11   Loader Shovel'!O95,\nIF(LEFT(D95,2)=\"Sc\",'12 Scrapers'!AD95,\nIF(LEFT(D95,2)=\"Mg\",'13   M''grader'!L95,\nIF(LEFT(D95,2)=\"Ex\",'9  Excavator'!Q95,\nIF(LEFT(D95,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D95,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Dz\",LEFT(D95,2)=\"Tk\",LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\",LEFT(D95,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Ex\",LEFT(D95,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D95,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D96,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D96,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D96,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D96,2)=\"Dz\",'5   Dozer'!T96/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D96,2)=\"Rp\",'8   Ripper'!L96,\nIF(LEFT(D96,2)=\"Tk\",'10   Trucks'!Q96,\nIF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'11   Loader Shovel'!O96,\nIF(LEFT(D96,2)=\"Sc\",'12 Scrapers'!AD96,\nIF(LEFT(D96,2)=\"Mg\",'13   M''grader'!L96,\nIF(LEFT(D96,2)=\"Ex\",'9  Excavator'!Q96,\nIF(LEFT(D96,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D96,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Dz\",LEFT(D96,2)=\"Tk\",LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\",LEFT(D96,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Ex\",LEFT(D96,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D96,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D97,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D97,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D97,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",'5   Dozer'!T97/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D97,2)=\"Rp\",'8   Ripper'!L97,\nIF(LEFT(D97,2)=\"Tk\",'10   Trucks'!Q97,\nIF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'11   Loader Shovel'!O97,\nIF(LEFT(D97,2)=\"Sc\",'12 Scrapers'!AD97,\nIF(LEFT(D97,2)=\"Mg\",'13   M''grader'!L97,\nIF(LEFT(D97,2)=\"Ex\",'9  Excavator'!Q97,\nIF(LEFT(D97,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D97,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Dz\",LEFT(D97,2)=\"Tk\",LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\",LEFT(D97,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Ex\",LEFT(D97,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D97,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D98,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D98,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D98,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",'5   Dozer'!T98/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D98,2)=\"Rp\",'8   Ripper'!L98,\nIF(LEFT(D98,2)=\"Tk\",'10   Trucks'!Q98,\nIF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'11   Loader Shovel'!O98,\nIF(LEFT(D98,2)=\"Sc\",'12 Scrapers'!AD98,\nIF(LEFT(D98,2)=\"Mg\",'13   M''grader'!L98,\nIF(LEFT(D98,2)=\"Ex\",'9  Excavator'!Q98,\nIF(LEFT(D98,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D98,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Dz\",LEFT(D98,2)=\"Tk\",LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\",LEFT(D98,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Ex\",LEFT(D98,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D98,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D99,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D99,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D99,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D99,2)=\"Dz\",'5   Dozer'!T99/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D99,2)=\"Rp\",'8   Ripper'!L99,\nIF(LEFT(D99,2)=\"Tk\",'10   Trucks'!Q99,\nIF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'11   Loader Shovel'!O99,\nIF(LEFT(D99,2)=\"Sc\",'12 Scrapers'!AD99,\nIF(LEFT(D99,2)=\"Mg\",'13   M''grader'!L99,\nIF(LEFT(D99,2)=\"Ex\",'9  Excavator'!Q99,\nIF(LEFT(D99,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D99,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Dz\",LEFT(D99,2)=\"Tk\",LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\",LEFT(D99,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Ex\",LEFT(D99,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D99,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D100,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D100,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D100,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D100,2)=\"Dz\",'5   Dozer'!T100/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D100,2)=\"Rp\",'8   Ripper'!L100,\nIF(LEFT(D100,2)=\"Tk\",'10   Trucks'!Q100,\nIF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'11   Loader Shovel'!O100,\nIF(LEFT(D100,2)=\"Sc\",'12 Scrapers'!AD100,\nIF(LEFT(D100,2)=\"Mg\",'13   M''grader'!L100,\nIF(LEFT(D100,2)=\"Ex\",'9  Excavator'!Q100,\nIF(LEFT(D100,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D100,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D100,2)=\"Dz\",LEFT(D100,2)=\"Tk\",LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\",LEFT(D100,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Ex\",LEFT(D100,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D100,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D101,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D101,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D101,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D101,2)=\"Dz\",'5   Dozer'!T101/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D101,2)=\"Rp\",'8   Ripper'!L101,\nIF(LEFT(D101,2)=\"Tk\",'10   Trucks'!Q101,\nIF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'11   Loader Shovel'!O101,\nIF(LEFT(D101,2)=\"Sc\",'12 Scrapers'!AD101,\nIF(LEFT(D101,2)=\"Mg\",'13   M''grader'!L101,\nIF(LEFT(D101,2)=\"Ex\",'9  Excavator'!Q101,\nIF(LEFT(D101,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D101,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D101,2)=\"Dz\",LEFT(D101,2)=\"Tk\",LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\",LEFT(D101,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Ex\",LEFT(D101,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D101,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D102,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D102,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D102,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D102,2)=\"Dz\",'5   Dozer'!T102/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D102,2)=\"Rp\",'8   Ripper'!L102,\nIF(LEFT(D102,2)=\"Tk\",'10   Trucks'!Q102,\nIF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'11   Loader Shovel'!O102,\nIF(LEFT(D102,2)=\"Sc\",'12 Scrapers'!AD102,\nIF(LEFT(D102,2)=\"Mg\",'13   M''grader'!L102,\nIF(LEFT(D102,2)=\"Ex\",'9  Excavator'!Q102,\nIF(LEFT(D102,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D102,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D102,2)=\"Dz\",LEFT(D102,2)=\"Tk\",LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\",LEFT(D102,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Ex\",LEFT(D102,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D102,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D103,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D103,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D103,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D103,2)=\"Dz\",'5   Dozer'!T103/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D103,2)=\"Rp\",'8   Ripper'!L103,\nIF(LEFT(D103,2)=\"Tk\",'10   Trucks'!Q103,\nIF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'11   Loader Shovel'!O103,\nIF(LEFT(D103,2)=\"Sc\",'12 Scrapers'!AD103,\nIF(LEFT(D103,2)=\"Mg\",'13   M''grader'!L103,\nIF(LEFT(D103,2)=\"Ex\",'9  Excavator'!Q103,\nIF(LEFT(D103,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D103,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D103,2)=\"Dz\",LEFT(D103,2)=\"Tk\",LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\",LEFT(D103,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Ex\",LEFT(D103,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D103,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D104,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D104,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D104,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D104,2)=\"Dz\",'5   Dozer'!T104/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D104,2)=\"Rp\",'8   Ripper'!L104,\nIF(LEFT(D104,2)=\"Tk\",'10   Trucks'!Q104,\nIF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'11   Loader Shovel'!O104,\nIF(LEFT(D104,2)=\"Sc\",'12 Scrapers'!AD104,\nIF(LEFT(D104,2)=\"Mg\",'13   M''grader'!L104,\nIF(LEFT(D104,2)=\"Ex\",'9  Excavator'!Q104,\nIF(LEFT(D104,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D104,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D104,2)=\"Dz\",LEFT(D104,2)=\"Tk\",LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\",LEFT(D104,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Ex\",LEFT(D104,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D104,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D105,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D105,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D105,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D105,2)=\"Dz\",'5   Dozer'!T105/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D105,2)=\"Rp\",'8   Ripper'!L105,\nIF(LEFT(D105,2)=\"Tk\",'10   Trucks'!Q105,\nIF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'11   Loader Shovel'!O105,\nIF(LEFT(D105,2)=\"Sc\",'12 Scrapers'!AD105,\nIF(LEFT(D105,2)=\"Mg\",'13   M''grader'!L105,\nIF(LEFT(D105,2)=\"Ex\",'9  Excavator'!Q105,\nIF(LEFT(D105,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D105,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D105,2)=\"Dz\",LEFT(D105,2)=\"Tk\",LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\",LEFT(D105,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Ex\",LEFT(D105,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D105,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D106,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D106,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D106,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D106,2)=\"Dz\",'5   Dozer'!T106/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D106,2)=\"Rp\",'8   Ripper'!L106,\nIF(LEFT(D106,2)=\"Tk\",'10   Trucks'!Q106,\nIF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'11   Loader Shovel'!O106,\nIF(LEFT(D106,2)=\"Sc\",'12 Scrapers'!AD106,\nIF(LEFT(D106,2)=\"Mg\",'13   M''grader'!L106,\nIF(LEFT(D106,2)=\"Ex\",'9  Excavator'!Q106,\nIF(LEFT(D106,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D106,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D106,2)=\"Dz\",LEFT(D106,2)=\"Tk\",LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\",LEFT(D106,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Ex\",LEFT(D106,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D106,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D107,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D107,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D107,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D107,2)=\"Dz\",'5   Dozer'!T107/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D107,2)=\"Rp\",'8   Ripper'!L107,\nIF(LEFT(D107,2)=\"Tk\",'10   Trucks'!Q107,\nIF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'11   Loader Shovel'!O107,\nIF(LEFT(D107,2)=\"Sc\",'12 Scrapers'!AD107,\nIF(LEFT(D107,2)=\"Mg\",'13   M''grader'!L107,\nIF(LEFT(D107,2)=\"Ex\",'9  Excavator'!Q107,\nIF(LEFT(D107,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D107,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D107,2)=\"Dz\",LEFT(D107,2)=\"Tk\",LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\",LEFT(D107,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Ex\",LEFT(D107,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D107,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D108,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D108,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D108,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D108,2)=\"Dz\",'5   Dozer'!T108/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D108,2)=\"Rp\",'8   Ripper'!L108,\nIF(LEFT(D108,2)=\"Tk\",'10   Trucks'!Q108,\nIF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'11   Loader Shovel'!O108,\nIF(LEFT(D108,2)=\"Sc\",'12 Scrapers'!AD108,\nIF(LEFT(D108,2)=\"Mg\",'13   M''grader'!L108,\nIF(LEFT(D108,2)=\"Ex\",'9  Excavator'!Q108,\nIF(LEFT(D108,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D108,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Dz\",LEFT(D108,2)=\"Tk\",LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\",LEFT(D108,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Ex\",LEFT(D108,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D108,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D109,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D109,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D109,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D109,2)=\"Dz\",'5   Dozer'!T109/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D109,2)=\"Rp\",'8   Ripper'!L109,\nIF(LEFT(D109,2)=\"Tk\",'10   Trucks'!Q109,\nIF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'11   Loader Shovel'!O109,\nIF(LEFT(D109,2)=\"Sc\",'12 Scrapers'!AD109,\nIF(LEFT(D109,2)=\"Mg\",'13   M''grader'!L109,\nIF(LEFT(D109,2)=\"Ex\",'9  Excavator'!Q109,\nIF(LEFT(D109,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D109,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Dz\",LEFT(D109,2)=\"Tk\",LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\",LEFT(D109,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Ex\",LEFT(D109,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D109,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D110,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D110,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D110,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D110,2)=\"Dz\",'5   Dozer'!T110/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D110,2)=\"Rp\",'8   Ripper'!L110,\nIF(LEFT(D110,2)=\"Tk\",'10   Trucks'!Q110,\nIF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'11   Loader Shovel'!O110,\nIF(LEFT(D110,2)=\"Sc\",'12 Scrapers'!AD110,\nIF(LEFT(D110,2)=\"Mg\",'13   M''grader'!L110,\nIF(LEFT(D110,2)=\"Ex\",'9  Excavator'!Q110,\nIF(LEFT(D110,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D110,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Dz\",LEFT(D110,2)=\"Tk\",LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\",LEFT(D110,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Ex\",LEFT(D110,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D110,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D111,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D111,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D111,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D111,2)=\"Dz\",'5   Dozer'!T111/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D111,2)=\"Rp\",'8   Ripper'!L111,\nIF(LEFT(D111,2)=\"Tk\",'10   Trucks'!Q111,\nIF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'11   Loader Shovel'!O111,\nIF(LEFT(D111,2)=\"Sc\",'12 Scrapers'!AD111,\nIF(LEFT(D111,2)=\"Mg\",'13   M''grader'!L111,\nIF(LEFT(D111,2)=\"Ex\",'9  Excavator'!Q111,\nIF(LEFT(D111,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D111,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Dz\",LEFT(D111,2)=\"Tk\",LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\",LEFT(D111,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Ex\",LEFT(D111,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D111,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D112,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D112,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D112,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D112,2)=\"Dz\",'5   Dozer'!T112/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D112,2)=\"Rp\",'8   Ripper'!L112,\nIF(LEFT(D112,2)=\"Tk\",'10   Trucks'!Q112,\nIF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'11   Loader Shovel'!O112,\nIF(LEFT(D112,2)=\"Sc\",'12 Scrapers'!AD112,\nIF(LEFT(D112,2)=\"Mg\",'13   M''grader'!L112,\nIF(LEFT(D112,2)=\"Ex\",'9  Excavator'!Q112,\nIF(LEFT(D112,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D112,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Dz\",LEFT(D112,2)=\"Tk\",LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\",LEFT(D112,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Ex\",LEFT(D112,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D112,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D113,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D113,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D113,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D113,2)=\"Dz\",'5   Dozer'!T113/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D113,2)=\"Rp\",'8   Ripper'!L113,\nIF(LEFT(D113,2)=\"Tk\",'10   Trucks'!Q113,\nIF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'11   Loader Shovel'!O113,\nIF(LEFT(D113,2)=\"Sc\",'12 Scrapers'!AD113,\nIF(LEFT(D113,2)=\"Mg\",'13   M''grader'!L113,\nIF(LEFT(D113,2)=\"Ex\",'9  Excavator'!Q113,\nIF(LEFT(D113,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D113,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Dz\",LEFT(D113,2)=\"Tk\",LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\",LEFT(D113,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Ex\",LEFT(D113,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D113,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D114,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D114,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D114,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D114,2)=\"Dz\",'5   Dozer'!T114/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D114,2)=\"Rp\",'8   Ripper'!L114,\nIF(LEFT(D114,2)=\"Tk\",'10   Trucks'!Q114,\nIF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'11   Loader Shovel'!O114,\nIF(LEFT(D114,2)=\"Sc\",'12 Scrapers'!AD114,\nIF(LEFT(D114,2)=\"Mg\",'13   M''grader'!L114,\nIF(LEFT(D114,2)=\"Ex\",'9  Excavator'!Q114,\nIF(LEFT(D114,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D114,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Dz\",LEFT(D114,2)=\"Tk\",LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\",LEFT(D114,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Ex\",LEFT(D114,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D114,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D115,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D115,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D115,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D115,2)=\"Dz\",'5   Dozer'!T115/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D115,2)=\"Rp\",'8   Ripper'!L115,\nIF(LEFT(D115,2)=\"Tk\",'10   Trucks'!Q115,\nIF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'11   Loader Shovel'!O115,\nIF(LEFT(D115,2)=\"Sc\",'12 Scrapers'!AD115,\nIF(LEFT(D115,2)=\"Mg\",'13   M''grader'!L115,\nIF(LEFT(D115,2)=\"Ex\",'9  Excavator'!Q115,\nIF(LEFT(D115,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D115,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Dz\",LEFT(D115,2)=\"Tk\",LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\",LEFT(D115,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Ex\",LEFT(D115,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D115,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D116,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D116,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D116,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D116,2)=\"Dz\",'5   Dozer'!T116/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D116,2)=\"Rp\",'8   Ripper'!L116,\nIF(LEFT(D116,2)=\"Tk\",'10   Trucks'!Q116,\nIF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'11   Loader Shovel'!O116,\nIF(LEFT(D116,2)=\"Sc\",'12 Scrapers'!AD116,\nIF(LEFT(D116,2)=\"Mg\",'13   M''grader'!L116,\nIF(LEFT(D116,2)=\"Ex\",'9  Excavator'!Q116,\nIF(LEFT(D116,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D116,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Dz\",LEFT(D116,2)=\"Tk\",LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\",LEFT(D116,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Ex\",LEFT(D116,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D116,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D117,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D117,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D117,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D117,2)=\"Dz\",'5   Dozer'!T117/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D117,2)=\"Rp\",'8   Ripper'!L117,\nIF(LEFT(D117,2)=\"Tk\",'10   Trucks'!Q117,\nIF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'11   Loader Shovel'!O117,\nIF(LEFT(D117,2)=\"Sc\",'12 Scrapers'!AD117,\nIF(LEFT(D117,2)=\"Mg\",'13   M''grader'!L117,\nIF(LEFT(D117,2)=\"Ex\",'9  Excavator'!Q117,\nIF(LEFT(D117,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D117,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Dz\",LEFT(D117,2)=\"Tk\",LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\",LEFT(D117,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Ex\",LEFT(D117,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D117,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D118,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D118,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D118,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D118,2)=\"Dz\",'5   Dozer'!T118/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D118,2)=\"Rp\",'8   Ripper'!L118,\nIF(LEFT(D118,2)=\"Tk\",'10   Trucks'!Q118,\nIF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'11   Loader Shovel'!O118,\nIF(LEFT(D118,2)=\"Sc\",'12 Scrapers'!AD118,\nIF(LEFT(D118,2)=\"Mg\",'13   M''grader'!L118,\nIF(LEFT(D118,2)=\"Ex\",'9  Excavator'!Q118,\nIF(LEFT(D118,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D118,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Dz\",LEFT(D118,2)=\"Tk\",LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\",LEFT(D118,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Ex\",LEFT(D118,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D118,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$E$2))","v":30.487500000000001},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$L$2))","v":76.254545454545465},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$BS$2))","v":24.57},{"$f":"IF(AND(LEFT(D119,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D119,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D119,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D119,2)=\"Dz\",'5   Dozer'!T119/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D119,2)=\"Rp\",'8   Ripper'!L119,\nIF(LEFT(D119,2)=\"Tk\",'10   Trucks'!Q119,\nIF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'11   Loader Shovel'!O119,\nIF(LEFT(D119,2)=\"Sc\",'12 Scrapers'!AD119,\nIF(LEFT(D119,2)=\"Mg\",'13   M''grader'!L119,\nIF(LEFT(D119,2)=\"Ex\",'9  Excavator'!Q119,\nIF(LEFT(D119,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D119,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":26.559890109890109},809.74464972527471,2025.3123476523479,652.57650000000001,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3487.6334973776229},{"$f":"IF(OR(LEFT(D119,2)=\"Dz\",LEFT(D119,2)=\"Tk\",LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\",LEFT(D119,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Ex\",LEFT(D119,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D119,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$E$2))","v":30.487500000000001},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$L$2))","v":76.254545454545465},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$BS$2))","v":24.57},{"$f":"IF(AND(LEFT(D120,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D120,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D120,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D120,2)=\"Dz\",'5   Dozer'!T120/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D120,2)=\"Rp\",'8   Ripper'!L120,\nIF(LEFT(D120,2)=\"Tk\",'10   Trucks'!Q120,\nIF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'11   Loader Shovel'!O120,\nIF(LEFT(D120,2)=\"Sc\",'12 Scrapers'!AD120,\nIF(LEFT(D120,2)=\"Mg\",'13   M''grader'!L120,\nIF(LEFT(D120,2)=\"Ex\",'9  Excavator'!Q120,\nIF(LEFT(D120,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D120,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":496.54615384615386},15138.450865384617,37863.901258741265,12200.139000000001,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":65202.491124125889},{"$f":"IF(OR(LEFT(D120,2)=\"Dz\",LEFT(D120,2)=\"Tk\",LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\",LEFT(D120,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Ex\",LEFT(D120,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D120,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$E$2))","v":30.487500000000001},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$L$2))","v":76.254545454545465},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$BS$2))","v":24.57},{"$f":"IF(AND(LEFT(D121,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$145,\nIF(LEFT(D121,2)=\"Tk\",'10   Trucks'!$M$15:$M$98,\nIF(LEFT(D121,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D121,2)=\"Dz\",'5   Dozer'!T121/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D121,2)=\"Rp\",'8   Ripper'!L121,\nIF(LEFT(D121,2)=\"Tk\",'10   Trucks'!Q121,\nIF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'11   Loader Shovel'!O121,\nIF(LEFT(D121,2)=\"Sc\",'12 Scrapers'!AD121,\nIF(LEFT(D121,2)=\"Mg\",'13   M''grader'!L121,\nIF(LEFT(D121,2)=\"Ex\",'9  Excavator'!Q121,\nIF(LEFT(D121,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D121,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":6.9642857142857144},212.32366071428572,531.05844155844159,171.11250000000001,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":914.49460227272721},{"$f":"IF(OR(LEFT(D121,2)=\"Dz\",LEFT(D121,2)=\"Tk\",LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\",LEFT(D121,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$165,0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Ex\",LEFT(D121,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$165,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D121,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$165,0))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(O15:O133)","v":473899.61178374715},{"$f":"SUM(P15:P133)","v":1123273.1593365909},{"$f":"SUM(Q15:Q133)","v":146759.1172790321},1743931.8883993705,4485096.7629629634,369.4919880624426]

{"sheet":"15   Revegetation","index":18,"n_rows":148,"n_cols":13,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Revegetation Costs",null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #15"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[null,null,null,null,"Description:"]
[null,null,null,null,"Includes scarifying (ripping), discing, rangeland drill seeding, mulching, crimping, and daily per diem "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Fuel Unit Cost ($/ac)"," Reveg w/o Fuel Unit Cost ($/ac)","Fuel Direct Cost ($)","Reveg w/o Fuel Direct Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B15=\"J\",B15=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$D$12,\nIF(B15=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$C$12,\nIF(B15=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I15*J15","v":0},{"$f":"I15*K15","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B16=\"J\",B16=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$D$12,\nIF(B16=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$C$12,\nIF(B16=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I16*J16","v":0},{"$f":"I16*K16","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B17=\"J\",B17=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$D$12,\nIF(B17=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$C$12,\nIF(B17=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B18=\"J\",B18=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$D$12,\nIF(B18=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$C$12,\nIF(B18=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I18*J18","v":0},{"$f":"I18*K18","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B19=\"J\",B19=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$D$12,\nIF(B19=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$C$12,\nIF(B19=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B20=\"J\",B20=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$D$12,\nIF(B20=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$C$12,\nIF(B20=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B21=\"J\",B21=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$D$12,\nIF(B21=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$C$12,\nIF(B21=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B22=\"J\",B22=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$D$12,\nIF(B22=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$C$12,\nIF(B22=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B23=\"J\",B23=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$D$12,\nIF(B23=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$C$12,\nIF(B23=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B24=\"J\",B24=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$D$12,\nIF(B24=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$C$12,\nIF(B24=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B25=\"J\",B25=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$D$12,\nIF(B25=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$C$12,\nIF(B25=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B26=\"J\",B26=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$D$12,\nIF(B26=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$C$12,\nIF(B26=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B27=\"J\",B27=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$D$12,\nIF(B27=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$C$12,\nIF(B27=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B28=\"J\",B28=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$D$12,\nIF(B28=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$C$12,\nIF(B28=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B29=\"J\",B29=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$D$12,\nIF(B29=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$C$12,\nIF(B29=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(OR(B30=\"J\",B30=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$D$12,\nIF(B30=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$C$12,\nIF(B30=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(OR(B31=\"J\",B31=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$D$12,\nIF(B31=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$C$12,\nIF(B31=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(OR(B32=\"J\",B32=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$D$12,\nIF(B32=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$C$12,\nIF(B32=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B33=\"J\",B33=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$D$12,\nIF(B33=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$C$12,\nIF(B33=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B34=\"J\",B34=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$D$12,\nIF(B34=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$C$12,\nIF(B34=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B35=\"J\",B35=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$D$12,\nIF(B35=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$C$12,\nIF(B35=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B36=\"J\",B36=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$D$12,\nIF(B36=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$C$12,\nIF(B36=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B37=\"J\",B37=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$D$12,\nIF(B37=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$C$12,\nIF(B37=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(OR(B38=\"J\",B38=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$D$12,\nIF(B38=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$C$12,\nIF(B38=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(OR(B39=\"J\",B39=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$D$12,\nIF(B39=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$C$12,\nIF(B39=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(OR(B40=\"J\",B40=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$D$12,\nIF(B40=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$C$12,\nIF(B40=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B41=\"J\",B41=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$D$12,\nIF(B41=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$C$12,\nIF(B41=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B42=\"J\",B42=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$D$12,\nIF(B42=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$C$12,\nIF(B42=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B43=\"J\",B43=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$D$12,\nIF(B43=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$C$12,\nIF(B43=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B44=\"J\",B44=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$D$12,\nIF(B44=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$C$12,\nIF(B44=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B45=\"J\",B45=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$D$12,\nIF(B45=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$C$12,\nIF(B45=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(OR(B46=\"J\",B46=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$D$12,\nIF(B46=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$C$12,\nIF(B46=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(OR(B47=\"J\",B47=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$D$12,\nIF(B47=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$C$12,\nIF(B47=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(OR(B48=\"J\",B48=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$D$12,\nIF(B48=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$C$12,\nIF(B48=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B49=\"J\",B49=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$D$12,\nIF(B49=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$C$12,\nIF(B49=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B50=\"J\",B50=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$D$12,\nIF(B50=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$C$12,\nIF(B50=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B51=\"J\",B51=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$D$12,\nIF(B51=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$C$12,\nIF(B51=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B52=\"J\",B52=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$D$12,\nIF(B52=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$C$12,\nIF(B52=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B53=\"J\",B53=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$D$12,\nIF(B53=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$C$12,\nIF(B53=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B54=\"J\",B54=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$D$12,\nIF(B54=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$C$12,\nIF(B54=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B55=\"J\",B55=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$D$12,\nIF(B55=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$C$12,\nIF(B55=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B56=\"J\",B56=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$D$12,\nIF(B56=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$C$12,\nIF(B56=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B57=\"J\",B57=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$D$12,\nIF(B57=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$C$12,\nIF(B57=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B58=\"J\",B58=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$D$12,\nIF(B58=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$C$12,\nIF(B58=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B59=\"J\",B59=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":49.231313131313129},{"$f":"IF(B59=\"J\",'Unit Rates'!$D$12,\nIF(B59=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B59=\"J\",'Unit Rates'!$C$12,\nIF(B59=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},219.40402394444445,42068.220302174872]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B60=\"J\",B60=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":9.9550045913682279},{"$f":"IF(B60=\"J\",'Unit Rates'!$D$12,\nIF(B60=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B60=\"J\",'Unit Rates'!$C$12,\nIF(B60=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},44.365423686868688,8506.5642092831731]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B61=\"J\",B61=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":8.0515840220385684},{"$f":"IF(B61=\"J\",'Unit Rates'!$D$12,\nIF(B61=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B61=\"J\",'Unit Rates'!$C$12,\nIF(B61=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},35.882649094696973,6880.0888880851844]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B62=\"J\",B62=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":109.06772268135904},{"$f":"IF(B62=\"J\",'Unit Rates'!$D$12,\nIF(B62=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B62=\"J\",'Unit Rates'!$C$12,\nIF(B62=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},486.07066756313134,93198.509115077613]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B63=\"J\",B63=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":8.8862947658402209},{"$f":"IF(B63=\"J\",'Unit Rates'!$D$12,\nIF(B63=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$C$12,\nIF(B63=\"Jb\",'Unit Rates'!$C$15,\n0))","v":248.64},0,2209.4883305785124]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B64=\"J\",B64=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":15.123370064279156},{"$f":"IF(B64=\"J\",'Unit Rates'!$D$12,\nIF(B64=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B64=\"J\",'Unit Rates'!$C$12,\nIF(B64=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},67.398735411616158,12922.939144004964]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B65=\"J\",B65=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":7.0536042240587697},{"$f":"IF(B65=\"J\",'Unit Rates'!$D$12,\nIF(B65=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B65=\"J\",'Unit Rates'!$C$12,\nIF(B65=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},31.435057316919192,6027.3138689311436]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B66=\"J\",B66=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":13.691483011937557},{"$f":"IF(B66=\"J\",'Unit Rates'!$D$12,\nIF(B66=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B66=\"J\",'Unit Rates'!$C$12,\nIF(B66=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},61.017394733585853,11699.389818699136]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B67=\"J\",B67=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":30.142332415059688},{"$f":"IF(B67=\"J\",'Unit Rates'!$D$12,\nIF(B67=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B67=\"J\",'Unit Rates'!$C$12,\nIF(B67=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},134.33216792929292,25756.661762726697]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B68=\"J\",B68=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":8.4348255280073463},{"$f":"IF(B68=\"J\",'Unit Rates'!$D$12,\nIF(B68=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$C$12,\nIF(B68=\"Jb\",'Unit Rates'!$C$15,\n0))","v":248.64},0,2097.2350192837466]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B69=\"J\",B69=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":9.952066115702479},{"$f":"IF(B69=\"J\",'Unit Rates'!$D$12,\nIF(B69=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B69=\"J\",'Unit Rates'!$C$12,\nIF(B69=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},44.35232809090909,8504.0532780526846]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B70=\"J\",B70=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":40.668044077134986},{"$f":"IF(B70=\"J\",'Unit Rates'!$D$12,\nIF(B70=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B70=\"J\",'Unit Rates'!$C$12,\nIF(B70=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},181.2410018939394,34750.895896930953]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B71=\"J\",B71=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":10},{"$f":"IF(B71=\"J\",'Unit Rates'!$D$12,\nIF(B71=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B71=\"J\",'Unit Rates'!$C$12,\nIF(B71=\"Jb\",'Unit Rates'!$C$15,\n0))","v":854.50128437499995},44.565950000000001,8545.0128437499989]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(OR(B72=\"J\",B72=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$D$12,\nIF(B72=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$C$12,\nIF(B72=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(OR(B73=\"J\",B73=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$D$12,\nIF(B73=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$C$12,\nIF(B73=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(OR(B74=\"J\",B74=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$D$12,\nIF(B74=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$C$12,\nIF(B74=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B75=\"J\",B75=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$D$12,\nIF(B75=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$C$12,\nIF(B75=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B76=\"J\",B76=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$D$12,\nIF(B76=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$C$12,\nIF(B76=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B77=\"J\",B77=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$D$12,\nIF(B77=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$C$12,\nIF(B77=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B78=\"J\",B78=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$D$12,\nIF(B78=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$C$12,\nIF(B78=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B79=\"J\",B79=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$D$12,\nIF(B79=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$C$12,\nIF(B79=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B80=\"J\",B80=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$D$12,\nIF(B80=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$C$12,\nIF(B80=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B81=\"J\",B81=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$D$12,\nIF(B81=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$C$12,\nIF(B81=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B82=\"J\",B82=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$D$12,\nIF(B82=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$C$12,\nIF(B82=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I82*J82","v":0},{"$f":"I82*K82","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B83=\"J\",B83=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$D$12,\nIF(B83=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$C$12,\nIF(B83=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B84=\"J\",B84=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$D$12,\nIF(B84=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$C$12,\nIF(B84=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B85=\"J\",B85=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$D$12,\nIF(B85=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$C$12,\nIF(B85=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B86=\"J\",B86=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$D$12,\nIF(B86=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$C$12,\nIF(B86=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B87=\"J\",B87=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$D$12,\nIF(B87=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$C$12,\nIF(B87=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B88=\"J\",B88=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$D$12,\nIF(B88=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$C$12,\nIF(B88=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B89=\"J\",B89=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$D$12,\nIF(B89=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$C$12,\nIF(B89=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B90=\"J\",B90=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$D$12,\nIF(B90=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$C$12,\nIF(B90=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B91=\"J\",B91=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$D$12,\nIF(B91=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$C$12,\nIF(B91=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B92=\"J\",B92=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$D$12,\nIF(B92=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$C$12,\nIF(B92=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B93=\"J\",B93=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$D$12,\nIF(B93=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$C$12,\nIF(B93=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B94=\"J\",B94=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$D$12,\nIF(B94=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$C$12,\nIF(B94=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B95=\"J\",B95=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$D$12,\nIF(B95=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$C$12,\nIF(B95=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B96=\"J\",B96=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$D$12,\nIF(B96=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$C$12,\nIF(B96=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B97=\"J\",B97=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$D$12,\nIF(B97=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$C$12,\nIF(B97=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B98=\"J\",B98=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$D$12,\nIF(B98=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$C$12,\nIF(B98=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B99=\"J\",B99=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$D$12,\nIF(B99=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$C$12,\nIF(B99=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B100=\"J\",B100=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$D$12,\nIF(B100=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$C$12,\nIF(B100=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B101=\"J\",B101=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$D$12,\nIF(B101=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$C$12,\nIF(B101=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B102=\"J\",B102=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$D$12,\nIF(B102=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$C$12,\nIF(B102=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B103=\"J\",B103=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$D$12,\nIF(B103=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$C$12,\nIF(B103=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B104=\"J\",B104=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$D$12,\nIF(B104=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$C$12,\nIF(B104=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B105=\"J\",B105=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$D$12,\nIF(B105=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$C$12,\nIF(B105=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B106=\"J\",B106=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$D$12,\nIF(B106=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$C$12,\nIF(B106=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B107=\"J\",B107=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$D$12,\nIF(B107=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$C$12,\nIF(B107=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B108=\"J\",B108=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$D$12,\nIF(B108=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$C$12,\nIF(B108=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B109=\"J\",B109=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$D$12,\nIF(B109=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$C$12,\nIF(B109=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B110=\"J\",B110=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$D$12,\nIF(B110=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$C$12,\nIF(B110=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B111=\"J\",B111=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$D$12,\nIF(B111=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$C$12,\nIF(B111=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B112=\"J\",B112=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$D$12,\nIF(B112=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$C$12,\nIF(B112=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B113=\"J\",B113=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$D$12,\nIF(B113=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$C$12,\nIF(B113=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B114=\"J\",B114=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$D$12,\nIF(B114=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$C$12,\nIF(B114=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B115=\"J\",B115=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$D$12,\nIF(B115=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$C$12,\nIF(B115=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B116=\"J\",B116=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$D$12,\nIF(B116=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$C$12,\nIF(B116=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B117=\"J\",B117=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$D$12,\nIF(B117=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$C$12,\nIF(B117=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(OR(B118=\"J\",B118=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$D$12,\nIF(B118=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$C$12,\nIF(B118=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B119=\"J\",B119=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$D$12,\nIF(B119=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$C$12,\nIF(B119=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B120=\"J\",B120=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$D$12,\nIF(B120=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$C$12,\nIF(B120=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(OR(B121=\"J\",B121=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$D$12,\nIF(B121=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$C$12,\nIF(B121=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B122=\"J\",B122=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$D$12,\nIF(B122=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$C$12,\nIF(B122=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B123=\"J\",B123=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$D$12,\nIF(B123=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$C$12,\nIF(B123=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B124=\"J\",B124=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$D$12,\nIF(B124=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$C$12,\nIF(B124=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B125=\"J\",B125=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$D$12,\nIF(B125=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$C$12,\nIF(B125=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B126=\"J\",B126=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$D$12,\nIF(B126=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$C$12,\nIF(B126=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B127=\"J\",B127=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$D$12,\nIF(B127=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$C$12,\nIF(B127=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B128=\"J\",B128=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$D$12,\nIF(B128=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$C$12,\nIF(B128=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B129=\"J\",B129=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$D$12,\nIF(B129=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$C$12,\nIF(B129=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B130=\"J\",B130=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$D$12,\nIF(B130=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$C$12,\nIF(B130=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B131=\"J\",B131=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$D$12,\nIF(B131=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$C$12,\nIF(B131=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B132=\"J\",B132=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$D$12,\nIF(B132=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$C$12,\nIF(B132=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B133=\"J\",B133=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$D$12,\nIF(B133=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$C$12,\nIF(B133=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B134=\"J\",B134=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$D$12,\nIF(B134=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$C$12,\nIF(B134=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B135=\"J\",B135=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$D$12,\nIF(B135=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$C$12,\nIF(B135=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B136=\"J\",B136=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$D$12,\nIF(B136=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$C$12,\nIF(B136=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B137=\"J\",B137=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$D$12,\nIF(B137=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$C$12,\nIF(B137=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":0},{"$f":"'3   Material'!$B$15:$B$142","v":0},{"$f":"'3   Material'!$C$15:$C$142","v":0},{"$f":"'3   Material'!$D$15:$D$142","v":0},{"$f":"'3   Material'!$E$15:$E$142","v":0},{"$f":"'3   Material'!$F$15:$F$142","v":0},{"$f":"'3   Material'!$G$15:$G$142","v":0},{"$f":"'3   Material'!$H$15:$H$142","v":0},{"$f":"IF(OR(B138=\"J\",B138=\"Jb\"),'4   Earthwork'!$I$15:$I$165,0)","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$D$12,\nIF(B138=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$C$12,\nIF(B138=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I15:I141)","v":320.25764462809917},null,null,{"$f":"SUM(L15:L141)","v":1350.0653996654041},{"$f":"SUM(M15:M141)","v":263166.37247757864}]

{"sheet":"16   Other","index":19,"n_rows":143,"n_cols":14,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Other Reclamation Activity Costs",null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2022-06-28"}]
[null,null,null,null,"Assumptions:"]
[null,null,null,null,"  1 - Cost to construct drain or channel on re-graded stockpile"]
[null,null,null,null,"  2 - The downdrain, ACB, well plug & abandon, and well replacement costs include fuel"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Quantity","Unit","Fuel Unit Cost ($/unit)","Unit Cost w/o Fuel ($/unit)1,2","Fuel Direct Cost ($)","Direct w/o Fuel Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B15=\"F\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B15=\"G\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B15=\"Gb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B15=\"H\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B15=\"Hb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B15=\"L\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B15=\"N\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B15=\"O\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B15=\"Q\",\nSUM(VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B15=\"R\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B15=\"Sa\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B15=\"Sb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B15=\"T\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B15=\"U\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B15=\"V\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B15=\"W\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},{"$f":"IF(OR(B15=\"F\",B15=\"G\",B15=\"H\",B15=\"Hb\",B15=\"N\",B15=\"O\",B15=\"Q\",B15=\"R\",B15=\"Sa\",B15=\"Sb\",B15=\"U\"), \"ft\", IF(OR(B15=\"Gb\",B15=\"L\",B15=\"V\"), \"ea\", IF(OR(B15=\"T\"), \"cy\",IF(OR(B15=\"W\"), \"ft\",\"-\"))))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I15*K15","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B16=\"F\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B16=\"G\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B16=\"Gb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B16=\"H\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B16=\"Hb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B16=\"L\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B16=\"N\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B16=\"O\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B16=\"Q\",\nSUM(VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B16=\"R\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B16=\"Sa\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B16=\"Sb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B16=\"T\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B16=\"U\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B16=\"V\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B16=\"W\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I16*K16","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B17=\"F\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B17=\"G\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B17=\"Gb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B17=\"H\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B17=\"Hb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B17=\"L\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B17=\"N\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B17=\"O\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B17=\"Q\",\nSUM(VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B17=\"R\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B17=\"Sa\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B17=\"Sb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B17=\"T\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B17=\"U\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B17=\"V\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B17=\"W\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},{"$f":"IF(OR(B17=\"F\",B17=\"G\",B17=\"H\",B17=\"Hb\",B17=\"N\",B17=\"O\",B17=\"Q\",B17=\"R\",B17=\"Sa\",B17=\"Sb\",B17=\"U\"), \"ft\", IF(OR(B17=\"Gb\",B17=\"L\",B17=\"V\"), \"ea\", IF(OR(B17=\"T\"), \"cy\",IF(OR(B17=\"W\"), \"ft\",\"-\"))))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B18=\"F\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B18=\"G\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B18=\"Gb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B18=\"H\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B18=\"Hb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B18=\"L\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B18=\"N\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B18=\"O\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B18=\"Q\",\nSUM(VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B18=\"R\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B18=\"Sa\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B18=\"Sb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B18=\"T\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B18=\"U\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B18=\"V\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B18=\"W\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I18*K18","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B19=\"F\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B19=\"G\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B19=\"Gb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B19=\"H\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B19=\"Hb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B19=\"L\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B19=\"N\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B19=\"O\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B19=\"Q\",\nSUM(VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B19=\"R\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B19=\"Sa\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B19=\"Sb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B19=\"T\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B19=\"U\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B19=\"V\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B19=\"W\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B20=\"F\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B20=\"G\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B20=\"Gb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B20=\"H\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B20=\"Hb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B20=\"L\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B20=\"N\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B20=\"O\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B20=\"Q\",\nSUM(VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B20=\"R\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B20=\"Sa\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B20=\"Sb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B20=\"T\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B20=\"U\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B20=\"V\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B20=\"W\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B21=\"F\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B21=\"G\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B21=\"Gb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B21=\"H\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B21=\"Hb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B21=\"L\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B21=\"N\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B21=\"O\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B21=\"Q\",\nSUM(VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B21=\"R\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B21=\"Sa\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B21=\"Sb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B21=\"T\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B21=\"U\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B21=\"V\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B21=\"W\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B22=\"F\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B22=\"G\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B22=\"Gb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B22=\"H\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B22=\"Hb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B22=\"L\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B22=\"N\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B22=\"O\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B22=\"Q\",\nSUM(VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B22=\"R\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B22=\"Sa\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B22=\"Sb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B22=\"T\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B22=\"U\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B22=\"V\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B22=\"W\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B23=\"F\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B23=\"G\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B23=\"Gb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B23=\"H\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B23=\"Hb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B23=\"L\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B23=\"N\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B23=\"O\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B23=\"Q\",\nSUM(VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B23=\"R\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B23=\"Sa\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B23=\"Sb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B23=\"T\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B23=\"U\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B23=\"V\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B23=\"W\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B24=\"F\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B24=\"G\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B24=\"Gb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B24=\"H\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B24=\"Hb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B24=\"L\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B24=\"N\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B24=\"O\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B24=\"Q\",\nSUM(VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B24=\"R\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B24=\"Sa\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B24=\"Sb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B24=\"T\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B24=\"U\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B24=\"V\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B24=\"W\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B25=\"F\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B25=\"G\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B25=\"Gb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B25=\"H\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B25=\"Hb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B25=\"L\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B25=\"N\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B25=\"O\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B25=\"Q\",\nSUM(VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B25=\"R\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B25=\"Sa\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B25=\"Sb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B25=\"T\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B25=\"U\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B25=\"V\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B25=\"W\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B26=\"F\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B26=\"G\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B26=\"Gb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B26=\"H\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B26=\"Hb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B26=\"L\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B26=\"N\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B26=\"O\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B26=\"Q\",\nSUM(VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B26=\"R\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B26=\"Sa\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B26=\"Sb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B26=\"T\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B26=\"U\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B26=\"V\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B26=\"W\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B27=\"F\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B27=\"G\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B27=\"Gb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B27=\"H\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B27=\"Hb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B27=\"L\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B27=\"N\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B27=\"O\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B27=\"Q\",\nSUM(VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B27=\"R\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B27=\"Sa\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B27=\"Sb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B27=\"T\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B27=\"U\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B27=\"V\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B27=\"W\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B28=\"F\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B28=\"G\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B28=\"Gb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B28=\"H\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B28=\"Hb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B28=\"L\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B28=\"N\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B28=\"O\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B28=\"Q\",\nSUM(VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B28=\"R\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B28=\"Sa\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B28=\"Sb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B28=\"T\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B28=\"U\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B28=\"V\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B28=\"W\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B29=\"F\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B29=\"G\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B29=\"Gb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B29=\"H\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B29=\"Hb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B29=\"L\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B29=\"N\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B29=\"O\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B29=\"Q\",\nSUM(VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B29=\"R\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B29=\"Sa\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B29=\"Sb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B29=\"T\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B29=\"U\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B29=\"V\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B29=\"W\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B30=\"F\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B30=\"G\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B30=\"Gb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B30=\"H\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B30=\"Hb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B30=\"L\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B30=\"N\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B30=\"O\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B30=\"Q\",\nSUM(VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B30=\"R\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B30=\"Sa\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B30=\"Sb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B30=\"T\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B30=\"U\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B30=\"V\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B30=\"W\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B31=\"F\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B31=\"G\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B31=\"Gb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B31=\"H\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B31=\"Hb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B31=\"L\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B31=\"N\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B31=\"O\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B31=\"Q\",\nSUM(VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B31=\"R\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B31=\"Sa\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B31=\"Sb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B31=\"T\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B31=\"U\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B31=\"V\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B31=\"W\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B32=\"F\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B32=\"G\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B32=\"Gb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B32=\"H\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B32=\"Hb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B32=\"L\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B32=\"N\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B32=\"O\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B32=\"Q\",\nSUM(VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B32=\"R\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B32=\"Sa\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B32=\"Sb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B32=\"T\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B32=\"U\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B32=\"V\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B32=\"W\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B33=\"F\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B33=\"G\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B33=\"Gb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B33=\"H\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B33=\"Hb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B33=\"L\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B33=\"N\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B33=\"O\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B33=\"Q\",\nSUM(VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B33=\"R\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B33=\"Sa\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B33=\"Sb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B33=\"T\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B33=\"U\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B33=\"V\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B33=\"W\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B34=\"F\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B34=\"G\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B34=\"Gb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B34=\"H\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B34=\"Hb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B34=\"L\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B34=\"N\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B34=\"O\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B34=\"Q\",\nSUM(VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B34=\"R\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B34=\"Sa\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B34=\"Sb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B34=\"T\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B34=\"U\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B34=\"V\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B34=\"W\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B35=\"F\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B35=\"G\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B35=\"Gb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B35=\"H\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B35=\"Hb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B35=\"L\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B35=\"N\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B35=\"O\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B35=\"Q\",\nSUM(VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B35=\"R\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B35=\"Sa\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B35=\"Sb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B35=\"T\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B35=\"U\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B35=\"V\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B35=\"W\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B36=\"F\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B36=\"G\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B36=\"Gb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B36=\"H\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B36=\"Hb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B36=\"L\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B36=\"N\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B36=\"O\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B36=\"Q\",\nSUM(VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B36=\"R\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B36=\"Sa\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B36=\"Sb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B36=\"T\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B36=\"U\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B36=\"V\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B36=\"W\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B37=\"F\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B37=\"G\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B37=\"Gb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B37=\"H\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B37=\"Hb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B37=\"L\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B37=\"N\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B37=\"O\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B37=\"Q\",\nSUM(VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B37=\"R\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B37=\"Sa\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B37=\"Sb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B37=\"T\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B37=\"U\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B37=\"V\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B37=\"W\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B38=\"F\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B38=\"G\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B38=\"Gb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B38=\"H\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B38=\"Hb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B38=\"L\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B38=\"N\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B38=\"O\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B38=\"Q\",\nSUM(VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B38=\"R\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B38=\"Sa\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B38=\"Sb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B38=\"T\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B38=\"U\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B38=\"V\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B38=\"W\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B39=\"F\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B39=\"G\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B39=\"Gb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B39=\"H\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B39=\"Hb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B39=\"L\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B39=\"N\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B39=\"O\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B39=\"Q\",\nSUM(VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B39=\"R\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B39=\"Sa\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B39=\"Sb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B39=\"T\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B39=\"U\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B39=\"V\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B39=\"W\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B40=\"F\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B40=\"G\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B40=\"Gb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B40=\"H\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B40=\"Hb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B40=\"L\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B40=\"N\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B40=\"O\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B40=\"Q\",\nSUM(VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B40=\"R\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B40=\"Sa\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B40=\"Sb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B40=\"T\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B40=\"U\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B40=\"V\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B40=\"W\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B41=\"F\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B41=\"G\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B41=\"Gb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B41=\"H\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B41=\"Hb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B41=\"L\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B41=\"N\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B41=\"O\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B41=\"Q\",\nSUM(VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B41=\"R\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B41=\"Sa\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B41=\"Sb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B41=\"T\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B41=\"U\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B41=\"V\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B41=\"W\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"F\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B42=\"G\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B42=\"Gb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B42=\"H\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B42=\"Hb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B42=\"L\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B42=\"N\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B42=\"O\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B42=\"Q\",\nSUM(VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B42=\"R\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B42=\"Sa\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B42=\"Sb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B42=\"T\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B42=\"U\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B42=\"V\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B42=\"W\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B43=\"F\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B43=\"G\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B43=\"Gb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B43=\"H\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B43=\"Hb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B43=\"L\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B43=\"N\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B43=\"O\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B43=\"Q\",\nSUM(VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B43=\"R\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B43=\"Sa\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B43=\"Sb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B43=\"T\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B43=\"U\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B43=\"V\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B43=\"W\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B44=\"F\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B44=\"G\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B44=\"Gb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B44=\"H\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B44=\"Hb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B44=\"L\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B44=\"N\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B44=\"O\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B44=\"Q\",\nSUM(VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B44=\"R\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B44=\"Sa\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B44=\"Sb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B44=\"T\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B44=\"U\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B44=\"V\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B44=\"W\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B45=\"F\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B45=\"G\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B45=\"Gb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B45=\"H\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B45=\"Hb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B45=\"L\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B45=\"N\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B45=\"O\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B45=\"Q\",\nSUM(VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B45=\"R\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B45=\"Sa\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B45=\"Sb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B45=\"T\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B45=\"U\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B45=\"V\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B45=\"W\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B46=\"F\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B46=\"G\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B46=\"Gb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B46=\"H\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B46=\"Hb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B46=\"L\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B46=\"N\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B46=\"O\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B46=\"Q\",\nSUM(VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B46=\"R\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B46=\"Sa\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B46=\"Sb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B46=\"T\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B46=\"U\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B46=\"V\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B46=\"W\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B47=\"F\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B47=\"G\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B47=\"Gb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B47=\"H\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B47=\"Hb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B47=\"L\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B47=\"N\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B47=\"O\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B47=\"Q\",\nSUM(VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B47=\"R\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B47=\"Sa\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B47=\"Sb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B47=\"T\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B47=\"U\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B47=\"V\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B47=\"W\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B48=\"F\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B48=\"G\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B48=\"Gb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B48=\"H\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B48=\"Hb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B48=\"L\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B48=\"N\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B48=\"O\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B48=\"Q\",\nSUM(VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B48=\"R\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B48=\"Sa\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B48=\"Sb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B48=\"T\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B48=\"U\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B48=\"V\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B48=\"W\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B49=\"F\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B49=\"G\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B49=\"Gb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B49=\"H\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B49=\"Hb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B49=\"L\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B49=\"N\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B49=\"O\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B49=\"Q\",\nSUM(VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B49=\"R\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B49=\"Sa\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B49=\"Sb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B49=\"T\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B49=\"U\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B49=\"V\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B49=\"W\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B50=\"F\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B50=\"G\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B50=\"Gb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B50=\"H\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B50=\"Hb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B50=\"L\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B50=\"N\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B50=\"O\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B50=\"Q\",\nSUM(VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B50=\"R\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B50=\"Sa\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B50=\"Sb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B50=\"T\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B50=\"U\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B50=\"V\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B50=\"W\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B51=\"F\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B51=\"G\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B51=\"Gb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B51=\"H\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B51=\"Hb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B51=\"L\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B51=\"N\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B51=\"O\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B51=\"Q\",\nSUM(VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B51=\"R\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B51=\"Sa\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B51=\"Sb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B51=\"T\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B51=\"U\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B51=\"V\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B51=\"W\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B52=\"F\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B52=\"G\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B52=\"Gb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B52=\"H\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B52=\"Hb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B52=\"L\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B52=\"N\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B52=\"O\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B52=\"Q\",\nSUM(VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B52=\"R\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B52=\"Sa\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B52=\"Sb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B52=\"T\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B52=\"U\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B52=\"V\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B52=\"W\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B53=\"F\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B53=\"G\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B53=\"Gb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B53=\"H\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B53=\"Hb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B53=\"L\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B53=\"N\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B53=\"O\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B53=\"Q\",\nSUM(VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B53=\"R\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B53=\"Sa\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B53=\"Sb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B53=\"T\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B53=\"U\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B53=\"V\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B53=\"W\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B54=\"F\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B54=\"G\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B54=\"Gb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B54=\"H\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B54=\"Hb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B54=\"L\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B54=\"N\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B54=\"O\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B54=\"Q\",\nSUM(VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B54=\"R\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B54=\"Sa\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B54=\"Sb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B54=\"T\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B54=\"U\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B54=\"V\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B54=\"W\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B55=\"F\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B55=\"G\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B55=\"Gb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B55=\"H\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B55=\"Hb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B55=\"L\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B55=\"N\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B55=\"O\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B55=\"Q\",\nSUM(VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B55=\"R\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B55=\"Sa\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B55=\"Sb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B55=\"T\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B55=\"U\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B55=\"V\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B55=\"W\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B56=\"F\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B56=\"G\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B56=\"Gb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B56=\"H\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B56=\"Hb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B56=\"L\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B56=\"N\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B56=\"O\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B56=\"Q\",\nSUM(VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B56=\"R\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B56=\"Sa\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B56=\"Sb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B56=\"T\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B56=\"U\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B56=\"V\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B56=\"W\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B57=\"F\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B57=\"G\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B57=\"Gb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B57=\"H\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B57=\"Hb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B57=\"L\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B57=\"N\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B57=\"O\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B57=\"Q\",\nSUM(VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B57=\"R\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B57=\"Sa\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B57=\"Sb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B57=\"T\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B57=\"U\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B57=\"V\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B57=\"W\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B58=\"F\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B58=\"G\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B58=\"Gb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B58=\"H\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B58=\"Hb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B58=\"L\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B58=\"N\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B58=\"O\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B58=\"Q\",\nSUM(VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B58=\"R\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B58=\"Sa\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B58=\"Sb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B58=\"T\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B58=\"U\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B58=\"V\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B58=\"W\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B59=\"F\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B59=\"G\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B59=\"Gb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B59=\"H\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B59=\"Hb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B59=\"L\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B59=\"N\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B59=\"O\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B59=\"Q\",\nSUM(VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B59=\"R\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B59=\"Sa\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B59=\"Sb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B59=\"T\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B59=\"U\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B59=\"V\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B59=\"W\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B60=\"F\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B60=\"G\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B60=\"Gb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B60=\"H\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B60=\"Hb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B60=\"L\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B60=\"N\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B60=\"O\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B60=\"Q\",\nSUM(VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B60=\"R\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B60=\"Sa\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B60=\"Sb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B60=\"T\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B60=\"U\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B60=\"V\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B60=\"W\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B61=\"F\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B61=\"G\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B61=\"Gb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B61=\"H\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B61=\"Hb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B61=\"L\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B61=\"N\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B61=\"O\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B61=\"Q\",\nSUM(VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B61=\"R\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B61=\"Sa\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B61=\"Sb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B61=\"T\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B61=\"U\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B61=\"V\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B61=\"W\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B62=\"F\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B62=\"G\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B62=\"Gb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B62=\"H\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B62=\"Hb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B62=\"L\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B62=\"N\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B62=\"O\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B62=\"Q\",\nSUM(VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B62=\"R\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B62=\"Sa\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B62=\"Sb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B62=\"T\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B62=\"U\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B62=\"V\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B62=\"W\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B63=\"F\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B63=\"G\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B63=\"Gb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B63=\"H\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B63=\"Hb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B63=\"L\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B63=\"N\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B63=\"O\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B63=\"Q\",\nSUM(VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B63=\"R\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B63=\"Sa\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B63=\"Sb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B63=\"T\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B63=\"U\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B63=\"V\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B63=\"W\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":248.64},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B64=\"F\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B64=\"G\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B64=\"Gb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B64=\"H\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B64=\"Hb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B64=\"L\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B64=\"N\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B64=\"O\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B64=\"Q\",\nSUM(VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B64=\"R\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B64=\"Sa\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B64=\"Sb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B64=\"T\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B64=\"U\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B64=\"V\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B64=\"W\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":2.71},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B65=\"F\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B65=\"G\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B65=\"Gb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B65=\"H\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B65=\"Hb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B65=\"L\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B65=\"N\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B65=\"O\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B65=\"Q\",\nSUM(VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B65=\"R\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B65=\"Sa\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B65=\"Sb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B65=\"T\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B65=\"U\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B65=\"V\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B65=\"W\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B66=\"F\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B66=\"G\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B66=\"Gb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B66=\"H\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B66=\"Hb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B66=\"L\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B66=\"N\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B66=\"O\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B66=\"Q\",\nSUM(VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B66=\"R\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B66=\"Sa\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B66=\"Sb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B66=\"T\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B66=\"U\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B66=\"V\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B66=\"W\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B67=\"F\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B67=\"G\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B67=\"Gb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B67=\"H\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B67=\"Hb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B67=\"L\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B67=\"N\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B67=\"O\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B67=\"Q\",\nSUM(VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B67=\"R\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B67=\"Sa\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B67=\"Sb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B67=\"T\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B67=\"U\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B67=\"V\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B67=\"W\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B68=\"F\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B68=\"G\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B68=\"Gb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B68=\"H\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B68=\"Hb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B68=\"L\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B68=\"N\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B68=\"O\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B68=\"Q\",\nSUM(VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B68=\"R\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B68=\"Sa\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B68=\"Sb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B68=\"T\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B68=\"U\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B68=\"V\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B68=\"W\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":248.64},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B69=\"F\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B69=\"G\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B69=\"Gb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B69=\"H\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B69=\"Hb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B69=\"L\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B69=\"N\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B69=\"O\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B69=\"Q\",\nSUM(VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B69=\"R\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B69=\"Sa\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B69=\"Sb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B69=\"T\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B69=\"U\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B69=\"V\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B69=\"W\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B70=\"F\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B70=\"G\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B70=\"Gb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B70=\"H\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B70=\"Hb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B70=\"L\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B70=\"N\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B70=\"O\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B70=\"Q\",\nSUM(VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B70=\"R\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B70=\"Sa\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B70=\"Sb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B70=\"T\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B70=\"U\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B70=\"V\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B70=\"W\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B71=\"F\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B71=\"G\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B71=\"Gb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B71=\"H\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B71=\"Hb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B71=\"L\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B71=\"N\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B71=\"O\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B71=\"Q\",\nSUM(VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B71=\"R\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B71=\"Sa\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B71=\"Sb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B71=\"T\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B71=\"U\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B71=\"V\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B71=\"W\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":854.50128437499995},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B72=\"F\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B72=\"G\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B72=\"Gb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B72=\"H\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B72=\"Hb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B72=\"L\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B72=\"N\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B72=\"O\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B72=\"Q\",\nSUM(VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B72=\"R\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B72=\"Sa\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B72=\"Sb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B72=\"T\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B72=\"U\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B72=\"V\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B72=\"W\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B73=\"F\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B73=\"G\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B73=\"Gb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B73=\"H\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B73=\"Hb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B73=\"L\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B73=\"N\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B73=\"O\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B73=\"Q\",\nSUM(VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B73=\"R\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B73=\"Sa\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B73=\"Sb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B73=\"T\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B73=\"U\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B73=\"V\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B73=\"W\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B74=\"F\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B74=\"G\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B74=\"Gb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B74=\"H\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B74=\"Hb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B74=\"L\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B74=\"N\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B74=\"O\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B74=\"Q\",\nSUM(VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B74=\"R\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B74=\"Sa\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B74=\"Sb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B74=\"T\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B74=\"U\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B74=\"V\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B74=\"W\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B75=\"F\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B75=\"G\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B75=\"Gb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B75=\"H\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B75=\"Hb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B75=\"L\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B75=\"N\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B75=\"O\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B75=\"Q\",\nSUM(VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B75=\"R\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B75=\"Sa\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B75=\"Sb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B75=\"T\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B75=\"U\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B75=\"V\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B75=\"W\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B76=\"F\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B76=\"G\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B76=\"Gb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B76=\"H\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B76=\"Hb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B76=\"L\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B76=\"N\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B76=\"O\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B76=\"Q\",\nSUM(VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B76=\"R\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B76=\"Sa\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B76=\"Sb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B76=\"T\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B76=\"U\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B76=\"V\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B76=\"W\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B77=\"F\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B77=\"G\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B77=\"Gb\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B77=\"H\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B77=\"Hb\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B77=\"L\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B77=\"N\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B77=\"O\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B77=\"Q\",\nSUM(VLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B77=\"R\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B77=\"Sa\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B77=\"Sb\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B77=\"T\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B77=\"U\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B77=\"V\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B77=\"W\",\nVLOOKUP('16   Other'!A77,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":10627},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.4743191330379361},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.617641503386563},5040.5894267941467,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":17190.676256489005}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B78=\"F\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B78=\"G\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B78=\"Gb\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B78=\"H\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B78=\"Hb\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B78=\"L\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B78=\"N\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B78=\"O\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B78=\"Q\",\nSUM(VLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B78=\"R\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B78=\"Sa\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B78=\"Sb\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B78=\"T\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B78=\"U\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B78=\"V\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B78=\"W\",\nVLOOKUP('16   Other'!A78,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":17848},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.4743191330379361},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.617641503386563},8465.6478864610835,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":28871.665552443377}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B79=\"F\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B79=\"G\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B79=\"Gb\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B79=\"H\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B79=\"Hb\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B79=\"L\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B79=\"N\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B79=\"O\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B79=\"Q\",\nSUM(VLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B79=\"R\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B79=\"Sa\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B79=\"Sb\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B79=\"T\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B79=\"U\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B79=\"V\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B79=\"W\",\nVLOOKUP('16   Other'!A79,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":675},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.4743191330379361},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.617641503386563},320.16541480060687,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1091.9080147859299}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B80=\"F\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B80=\"G\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B80=\"Gb\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B80=\"H\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B80=\"Hb\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B80=\"L\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B80=\"N\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B80=\"O\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B80=\"Q\",\nSUM(VLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B80=\"R\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B80=\"Sa\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B80=\"Sb\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B80=\"T\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B80=\"U\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B80=\"V\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B80=\"W\",\nVLOOKUP('16   Other'!A80,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2232},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.4743191330379361},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.617641503386563},1058.6803049406733,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":3610.5758355588086}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B81=\"F\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B81=\"G\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B81=\"Gb\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B81=\"H\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B81=\"Hb\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B81=\"L\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B81=\"N\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B81=\"O\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B81=\"Q\",\nSUM(VLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B81=\"R\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B81=\"Sa\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B81=\"Sb\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B81=\"T\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B81=\"U\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B81=\"V\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B81=\"W\",\nVLOOKUP('16   Other'!A81,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":1487},{"$f":"IF(OR(B81=\"F\",B81=\"G\",B81=\"H\",B81=\"Hb\",B81=\"N\",B81=\"O\",B81=\"Q\",B81=\"R\",B81=\"Sa\",B81=\"Sb\",B81=\"U\"), \"ft\", IF(OR(B81=\"Gb\",B81=\"L\",B81=\"V\"), \"ea\", IF(OR(B81=\"T\"), \"cy\",IF(OR(B81=\"W\"), \"ft\",\"-\"))))","v":"ft"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":389.65543696159568},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":579417.63476189272}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B82=\"F\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B82=\"G\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B82=\"Gb\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B82=\"H\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B82=\"Hb\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B82=\"L\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B82=\"N\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B82=\"O\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B82=\"Q\",\nSUM(VLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B82=\"R\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B82=\"Sa\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B82=\"Sb\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B82=\"T\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B82=\"U\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B82=\"V\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B82=\"W\",\nVLOOKUP('16   Other'!A82,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":389.65543696159568},{"$f":"I82*K82","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":857241.96131551045}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B83=\"F\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B83=\"G\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B83=\"Gb\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B83=\"H\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B83=\"Hb\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B83=\"L\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B83=\"N\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B83=\"O\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B83=\"Q\",\nSUM(VLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B83=\"R\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B83=\"Sa\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B83=\"Sb\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B83=\"T\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B83=\"U\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B83=\"V\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B83=\"W\",\nVLOOKUP('16   Other'!A83,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":437},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":389.65543696159568},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":170279.42595221731}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B84=\"F\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B84=\"G\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B84=\"Gb\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B84=\"H\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B84=\"Hb\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B84=\"L\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B84=\"N\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B84=\"O\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B84=\"Q\",\nSUM(VLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B84=\"R\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B84=\"Sa\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B84=\"Sb\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B84=\"T\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B84=\"U\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B84=\"V\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B84=\"W\",\nVLOOKUP('16   Other'!A84,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":798},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":389.65543696159568},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":310945.03869535337}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B85=\"F\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B85=\"G\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B85=\"Gb\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B85=\"H\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B85=\"Hb\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B85=\"L\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B85=\"N\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B85=\"O\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B85=\"Q\",\nSUM(VLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B85=\"R\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B85=\"Sa\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B85=\"Sb\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B85=\"T\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B85=\"U\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B85=\"V\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B85=\"W\",\nVLOOKUP('16   Other'!A85,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":15106.890759999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B86=\"F\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B86=\"G\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B86=\"Gb\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B86=\"H\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B86=\"Hb\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B86=\"L\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B86=\"N\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B86=\"O\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B86=\"Q\",\nSUM(VLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B86=\"R\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B86=\"Sa\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B86=\"Sb\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B86=\"T\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B86=\"U\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B86=\"V\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B86=\"W\",\nVLOOKUP('16   Other'!A86,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":30213.781519999997}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B87=\"F\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B87=\"G\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B87=\"Gb\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B87=\"H\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B87=\"Hb\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B87=\"L\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B87=\"N\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B87=\"O\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B87=\"Q\",\nSUM(VLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B87=\"R\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B87=\"Sa\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B87=\"Sb\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B87=\"T\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B87=\"U\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B87=\"V\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B87=\"W\",\nVLOOKUP('16   Other'!A87,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":30213.781519999997}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B88=\"F\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B88=\"G\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B88=\"Gb\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B88=\"H\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B88=\"Hb\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B88=\"L\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B88=\"N\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B88=\"O\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B88=\"Q\",\nSUM(VLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B88=\"R\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B88=\"Sa\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B88=\"Sb\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B88=\"T\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B88=\"U\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B88=\"V\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B88=\"W\",\nVLOOKUP('16   Other'!A88,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B89=\"F\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B89=\"G\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B89=\"Gb\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B89=\"H\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B89=\"Hb\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B89=\"L\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B89=\"N\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B89=\"O\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B89=\"Q\",\nSUM(VLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B89=\"R\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B89=\"Sa\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B89=\"Sb\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B89=\"T\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B89=\"U\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B89=\"V\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B89=\"W\",\nVLOOKUP('16   Other'!A89,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":10627},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.5822547427147204},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.247342251191446},16814.621150829335,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":77017.506103411491}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B90=\"F\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B90=\"G\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B90=\"Gb\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B90=\"H\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B90=\"Hb\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B90=\"L\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B90=\"N\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B90=\"O\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B90=\"Q\",\nSUM(VLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B90=\"R\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B90=\"Sa\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B90=\"Sb\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B90=\"T\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B90=\"U\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B90=\"V\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B90=\"W\",\nVLOOKUP('16   Other'!A90,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":17848},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.5822547427147204},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.247342251191446},28240.082647972329,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":129350.56449926493}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B91=\"F\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B91=\"G\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B91=\"Gb\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B91=\"H\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B91=\"Hb\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B91=\"L\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B91=\"N\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B91=\"O\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B91=\"Q\",\nSUM(VLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B91=\"R\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B91=\"Sa\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B91=\"Sb\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B91=\"T\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B91=\"U\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B91=\"V\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B91=\"W\",\nVLOOKUP('16   Other'!A91,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":675},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.5822547427147204},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.247342251191446},1068.0219513324364,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":4891.9560195542263}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B92=\"F\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B92=\"G\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B92=\"Gb\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B92=\"H\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B92=\"Hb\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B92=\"L\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B92=\"N\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B92=\"O\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B92=\"Q\",\nSUM(VLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B92=\"R\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B92=\"Sa\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B92=\"Sb\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B92=\"T\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B92=\"U\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B92=\"V\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B92=\"W\",\nVLOOKUP('16   Other'!A92,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2232},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.5822547427147204},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.247342251191446},3531.5925857392558,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":16176.067904659307}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B93=\"F\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B93=\"G\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B93=\"Gb\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B93=\"H\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B93=\"Hb\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B93=\"L\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B93=\"N\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B93=\"O\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B93=\"Q\",\nSUM(VLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B93=\"R\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B93=\"Sa\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B93=\"Sb\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B93=\"T\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B93=\"U\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B93=\"V\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B93=\"W\",\nVLOOKUP('16   Other'!A93,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B94=\"F\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B94=\"G\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B94=\"Gb\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B94=\"H\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B94=\"Hb\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B94=\"L\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B94=\"N\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B94=\"O\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B94=\"Q\",\nSUM(VLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B94=\"R\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B94=\"Sa\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B94=\"Sb\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B94=\"T\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B94=\"U\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B94=\"V\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B94=\"W\",\nVLOOKUP('16   Other'!A94,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B95=\"F\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B95=\"G\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B95=\"Gb\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B95=\"H\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B95=\"Hb\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B95=\"L\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B95=\"N\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B95=\"O\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B95=\"Q\",\nSUM(VLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B95=\"R\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B95=\"Sa\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B95=\"Sb\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B95=\"T\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B95=\"U\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B95=\"V\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B95=\"W\",\nVLOOKUP('16   Other'!A95,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B96=\"F\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B96=\"G\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B96=\"Gb\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B96=\"H\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B96=\"Hb\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B96=\"L\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B96=\"N\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B96=\"O\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B96=\"Q\",\nSUM(VLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B96=\"R\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B96=\"Sa\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B96=\"Sb\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B96=\"T\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B96=\"U\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B96=\"V\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B96=\"W\",\nVLOOKUP('16   Other'!A96,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B97=\"F\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B97=\"G\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B97=\"Gb\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B97=\"H\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B97=\"Hb\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B97=\"L\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B97=\"N\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B97=\"O\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B97=\"Q\",\nSUM(VLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B97=\"R\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B97=\"Sa\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B97=\"Sb\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B97=\"T\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B97=\"U\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B97=\"V\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B97=\"W\",\nVLOOKUP('16   Other'!A97,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B98=\"F\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B98=\"G\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B98=\"Gb\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B98=\"H\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B98=\"Hb\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B98=\"L\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B98=\"N\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B98=\"O\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B98=\"Q\",\nSUM(VLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B98=\"R\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B98=\"Sa\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B98=\"Sb\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B98=\"T\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B98=\"U\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B98=\"V\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B98=\"W\",\nVLOOKUP('16   Other'!A98,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B99=\"F\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B99=\"G\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B99=\"Gb\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B99=\"H\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B99=\"Hb\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B99=\"L\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B99=\"N\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B99=\"O\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B99=\"Q\",\nSUM(VLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B99=\"R\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B99=\"Sa\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B99=\"Sb\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B99=\"T\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B99=\"U\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B99=\"V\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B99=\"W\",\nVLOOKUP('16   Other'!A99,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B100=\"F\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B100=\"G\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B100=\"Gb\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B100=\"H\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B100=\"Hb\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B100=\"L\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B100=\"N\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B100=\"O\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B100=\"Q\",\nSUM(VLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B100=\"R\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B100=\"Sa\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B100=\"Sb\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B100=\"T\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B100=\"U\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B100=\"V\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B100=\"W\",\nVLOOKUP('16   Other'!A100,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B101=\"F\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B101=\"G\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B101=\"Gb\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B101=\"H\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B101=\"Hb\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B101=\"L\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B101=\"N\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B101=\"O\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B101=\"Q\",\nSUM(VLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B101=\"R\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B101=\"Sa\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B101=\"Sb\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B101=\"T\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B101=\"U\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B101=\"V\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B101=\"W\",\nVLOOKUP('16   Other'!A101,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B102=\"F\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B102=\"G\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B102=\"Gb\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B102=\"H\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B102=\"Hb\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B102=\"L\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B102=\"N\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B102=\"O\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B102=\"Q\",\nSUM(VLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B102=\"R\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B102=\"Sa\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B102=\"Sb\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B102=\"T\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B102=\"U\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B102=\"V\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B102=\"W\",\nVLOOKUP('16   Other'!A102,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B103=\"F\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B103=\"G\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B103=\"Gb\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B103=\"H\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B103=\"Hb\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B103=\"L\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B103=\"N\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B103=\"O\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B103=\"Q\",\nSUM(VLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B103=\"R\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B103=\"Sa\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B103=\"Sb\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B103=\"T\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B103=\"U\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B103=\"V\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B103=\"W\",\nVLOOKUP('16   Other'!A103,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B104=\"F\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B104=\"G\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B104=\"Gb\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B104=\"H\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B104=\"Hb\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B104=\"L\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B104=\"N\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B104=\"O\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B104=\"Q\",\nSUM(VLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B104=\"R\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B104=\"Sa\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B104=\"Sb\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B104=\"T\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B104=\"U\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B104=\"V\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B104=\"W\",\nVLOOKUP('16   Other'!A104,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B105=\"F\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B105=\"G\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B105=\"Gb\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B105=\"H\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B105=\"Hb\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B105=\"L\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B105=\"N\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B105=\"O\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B105=\"Q\",\nSUM(VLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B105=\"R\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B105=\"Sa\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B105=\"Sb\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B105=\"T\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B105=\"U\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B105=\"V\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B105=\"W\",\nVLOOKUP('16   Other'!A105,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B106=\"F\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B106=\"G\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B106=\"Gb\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B106=\"H\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B106=\"Hb\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B106=\"L\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B106=\"N\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B106=\"O\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B106=\"Q\",\nSUM(VLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B106=\"R\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B106=\"Sa\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B106=\"Sb\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B106=\"T\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B106=\"U\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B106=\"V\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B106=\"W\",\nVLOOKUP('16   Other'!A106,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":8734},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.15497},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1353.5079799999999}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B107=\"F\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B107=\"G\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B107=\"Gb\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B107=\"H\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B107=\"Hb\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B107=\"L\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B107=\"N\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B107=\"O\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B107=\"Q\",\nSUM(VLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B107=\"R\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B107=\"Sa\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B107=\"Sb\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B107=\"T\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B107=\"U\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B107=\"V\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B107=\"W\",\nVLOOKUP('16   Other'!A107,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":3968},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.15497},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":614.92096000000004}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B108=\"F\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B108=\"G\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B108=\"Gb\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B108=\"H\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B108=\"Hb\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B108=\"L\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B108=\"N\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B108=\"O\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B108=\"Q\",\nSUM(VLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B108=\"R\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B108=\"Sa\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B108=\"Sb\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B108=\"T\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B108=\"U\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B108=\"V\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B108=\"W\",\nVLOOKUP('16   Other'!A108,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":1633},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.15497},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":253.06601000000001}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B109=\"F\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B109=\"G\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B109=\"Gb\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B109=\"H\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B109=\"Hb\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B109=\"L\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B109=\"N\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B109=\"O\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B109=\"Q\",\nSUM(VLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B109=\"R\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B109=\"Sa\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B109=\"Sb\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B109=\"T\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B109=\"U\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B109=\"V\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B109=\"W\",\nVLOOKUP('16   Other'!A109,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.15497},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B110=\"F\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B110=\"G\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B110=\"Gb\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B110=\"H\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B110=\"Hb\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B110=\"L\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B110=\"N\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B110=\"O\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B110=\"Q\",\nSUM(VLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B110=\"R\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B110=\"Sa\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B110=\"Sb\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B110=\"T\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B110=\"U\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B110=\"V\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B110=\"W\",\nVLOOKUP('16   Other'!A110,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":6544},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":24.65},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":161309.59999999998}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B111=\"F\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B111=\"G\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B111=\"Gb\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B111=\"H\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B111=\"Hb\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B111=\"L\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B111=\"N\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B111=\"O\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B111=\"Q\",\nSUM(VLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B111=\"R\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B111=\"Sa\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B111=\"Sb\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B111=\"T\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B111=\"U\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B111=\"V\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B111=\"W\",\nVLOOKUP('16   Other'!A111,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":11494},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.37357648835679153},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":4293.8881571729617}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B112=\"F\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B112=\"G\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B112=\"Gb\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B112=\"H\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B112=\"Hb\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B112=\"L\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B112=\"N\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B112=\"O\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B112=\"Q\",\nSUM(VLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B112=\"R\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B112=\"Sa\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B112=\"Sb\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B112=\"T\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B112=\"U\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B112=\"V\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B112=\"W\",\nVLOOKUP('16   Other'!A112,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":"-"},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.37357648835679153},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B113=\"F\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B113=\"G\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B113=\"Gb\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B113=\"H\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B113=\"Hb\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B113=\"L\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B113=\"N\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B113=\"O\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B113=\"Q\",\nSUM(VLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B113=\"R\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B113=\"Sa\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B113=\"Sb\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B113=\"T\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B113=\"U\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B113=\"V\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B113=\"W\",\nVLOOKUP('16   Other'!A113,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":4},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":957.01},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":3828.04}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B114=\"F\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B114=\"G\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B114=\"Gb\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B114=\"H\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B114=\"Hb\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B114=\"L\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B114=\"N\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B114=\"O\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B114=\"Q\",\nSUM(VLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B114=\"R\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B114=\"Sa\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B114=\"Sb\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B114=\"T\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B114=\"U\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B114=\"V\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B114=\"W\",\nVLOOKUP('16   Other'!A114,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":"-"},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":957.01},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B115=\"F\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B115=\"G\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B115=\"Gb\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B115=\"H\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B115=\"Hb\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B115=\"L\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B115=\"N\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B115=\"O\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B115=\"Q\",\nSUM(VLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B115=\"R\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B115=\"Sa\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B115=\"Sb\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B115=\"T\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B115=\"U\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B115=\"V\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B115=\"W\",\nVLOOKUP('16   Other'!A115,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":37},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":73.63},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":2724.31}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B116=\"F\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B116=\"G\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B116=\"Gb\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B116=\"H\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B116=\"Hb\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B116=\"L\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B116=\"N\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B116=\"O\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B116=\"Q\",\nSUM(VLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B116=\"R\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B116=\"Sa\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B116=\"Sb\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B116=\"T\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B116=\"U\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B116=\"V\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B116=\"W\",\nVLOOKUP('16   Other'!A116,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":2850},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.904068000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":53876.59380000001}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B117=\"F\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B117=\"G\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B117=\"Gb\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B117=\"H\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B117=\"Hb\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B117=\"L\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B117=\"N\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B117=\"O\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B117=\"Q\",\nSUM(VLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B117=\"R\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B117=\"Sa\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B117=\"Sb\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B117=\"T\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B117=\"U\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B117=\"V\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B117=\"W\",\nVLOOKUP('16   Other'!A117,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":750},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":70.498510623030128},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":52873.882967272599}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B118=\"F\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B118=\"G\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B118=\"Gb\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B118=\"H\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B118=\"Hb\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B118=\"L\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B118=\"N\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B118=\"O\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B118=\"Q\",\nSUM(VLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B118=\"R\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B118=\"Sa\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B118=\"Sb\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B118=\"T\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B118=\"U\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B118=\"V\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B118=\"W\",\nVLOOKUP('16   Other'!A118,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":1400},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":490.74218619583922},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":687039.06067417492}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B119=\"F\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B119=\"G\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B119=\"Gb\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B119=\"H\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B119=\"Hb\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B119=\"L\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B119=\"N\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B119=\"O\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B119=\"Q\",\nSUM(VLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B119=\"R\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B119=\"Sa\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B119=\"Sb\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B119=\"T\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B119=\"U\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B119=\"V\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B119=\"W\",\nVLOOKUP('16   Other'!A119,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B120=\"F\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B120=\"G\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B120=\"Gb\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B120=\"H\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B120=\"Hb\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B120=\"L\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B120=\"N\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B120=\"O\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B120=\"Q\",\nSUM(VLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B120=\"R\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B120=\"Sa\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B120=\"Sb\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B120=\"T\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B120=\"U\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B120=\"V\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B120=\"W\",\nVLOOKUP('16   Other'!A120,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B121=\"F\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$N$2),\nIF(B121=\"G\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$K$2),\nIF(B121=\"Gb\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$L$2),\nIF(B121=\"H\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B121=\"Hb\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$M$2),\nIF(B121=\"L\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AL$2),\nIF(B121=\"N\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AM$2),\nIF(B121=\"O\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AN$2),\nIF(B121=\"Q\",\nSUM(VLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$O$2),VLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$Q$2),VLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$S$2)),\nIF(B121=\"R\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AF$2),\nIF(B121=\"Sa\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AG$2),\nIF(B121=\"Sb\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AE$2),\nIF(B121=\"T\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AJ$2),\nIF(B121=\"U\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AH$2),\nIF(B121=\"V\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AI$2),\nIF(B121=\"W\",\nVLOOKUP('16   Other'!A121,Quantities!$A$4:$AN$110,Quantities!$AK$2),\n0))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(M15:M141)","v":64539.401368869869},{"$f":"SUM(N15:N141)","v":3239786.3052597623}]

{"sheet":"17   Sum","index":20,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,5,6,5],[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Stockpile Spreadsheet Worksheet #17"]
[null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
["Little Rock Mine"]
["Reclamation Summary Stockpiles, Haul Roads, Reservoirs, and Disturbed Areas"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'2   Demo'!F21","v":152417.99619799538}]
[null,"Earthmoving",null,{"$f":"'14   EarthSum'!R138","v":1743931.8883993705}]
[null,"Revegetation",null,{"$f":"'15   Revegetation'!M148+'15   Revegetation'!L148","v":264516.43787724403}]
[null,"Other",null,{"$f":"'16   Other'!N143+'16   Other'!M143","v":3304325.7066286323}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":5465192.0291032419}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":1639557.6087309725}]
[]
[]
["TOTAL COST",null,null,{"$f":"(D13+D15)","v":7104749.6378342146}]
[null,"Eight Year Annual Expenditure",null,{"$f":"D18/8","v":888093.70472927683}]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":"18a Facility Characteristics","index":21,"n_rows":146,"n_cols":30,"rows_kept":146,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,"Reclamation Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2022-06-28"}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"Used to summarize costs for Sheet 17b Facilty Characteristics"]
[]
[]
[]
[]
[]
[]
[]
[]
["Item Area","Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Cover Material Excav, Haul, Grade  ($)","Cover Material Excav, Haul, Grade Fuel ($)","Cover Material Excav, Haul, Grade Indirects ($)","Pullback and Backfill  ($)","Pullback and Backfill Fuel ($)","Pullback and Backfill Indirects ($)","Top/Outslope Adjustment Grading w/o Fuel ($)","Top/Outslope Adjustment Grading Fuel ($)","Top/Outslope Adjustment Grading Indirects ($)","Scarify, Seed & Mulch, Reveg w/o Fuel ($)","Scarify, Seed & Mulch, Reveg Fuel ($)","Scarify, Seed & Mulch, Reveg Indirects ($)","Channels & Benches ($)","Channels & Benches Fuel ($)","Channels & Benches Indirects ($)","Other ($)","Other Fuel ($)","Other Indirects ($)","Capital Cost Totals ($)","Capital Cost/Acre ($)"]
[{"$f":"VALUE(LEFT(TEXT(B15,\"0\"),2))","v":10},{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B15,Quantities[],Quantities!$E$2)/43560","v":48.603259871441686},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D15=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D15=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K15+'18a Facility Characteristics'!$L15)*'17   Sum'!$C$15","v":0},{"$f":"IF(D15=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D15=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N15+'18a Facility Characteristics'!$O15)*'17   Sum'!$C$15","v":0},{"$f":"IF(D15=\"a\",'14   EarthSum'!P15+'14   EarthSum'!Q15,0)+IF(AND(C15=\"E\",D15=\"c\"),'14   EarthSum'!P15+'14   EarthSum'!Q15,0)","v":729142.01071416086},{"$f":"IF(D15=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C15=\"E\",D15=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":278001.40766472527},{"$f":"('18a Facility Characteristics'!$Q15+'18a Facility Characteristics'!$R15)*'17   Sum'!$C$15","v":302143.02551366581},{"$f":"'15   Revegetation'!M15+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),'14   EarthSum'!P15+'14   EarthSum'!Q15,0)","v":0},{"$f":"SUM('15   Revegetation'!L15)+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T15+'18a Facility Characteristics'!$U15)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),'16   Other'!N15,0)","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W15+'18a Facility Characteristics'!$X15)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N15-W15","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X15","v":0},{"$f":"('18a Facility Characteristics'!$Z15+'18a Facility Characteristics'!$AA15)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K15+'18a Facility Characteristics'!$L15+'18a Facility Characteristics'!$Q15+'18a Facility Characteristics'!$R15+'18a Facility Characteristics'!$T15+'18a Facility Characteristics'!$U15+'18a Facility Characteristics'!$W15+'18a Facility Characteristics'!$X15+'18a Facility Characteristics'!$Z15+'18a Facility Characteristics'!$AA15","v":1007143.4183788861},{"$f":"IF(J15>0,AC15/J15,0)","v":20721.725683479588}]
[{"$f":"VALUE(LEFT(TEXT(B16,\"0\"),2))","v":13},{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B16,Quantities[],Quantities!$E$2)/43560","v":77.242814508723598},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D16=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D16=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K16+'18a Facility Characteristics'!$L16)*'17   Sum'!$C$15","v":0},{"$f":"IF(D16=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D16=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N16+'18a Facility Characteristics'!$O16)*'17   Sum'!$C$15","v":0},{"$f":"IF(D16=\"a\",'14   EarthSum'!P16+'14   EarthSum'!Q16,0)+IF(AND(C16=\"E\",D16=\"c\"),'14   EarthSum'!P16+'14   EarthSum'!Q16,0)","v":32020.444790782145},{"$f":"IF(D16=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C16=\"E\",D16=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":9735.3006640419953},{"$f":"('18a Facility Characteristics'!$Q16+'18a Facility Characteristics'!$R16)*'17   Sum'!$C$15","v":12526.723636447241},{"$f":"'15   Revegetation'!M16+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),'14   EarthSum'!P16+'14   EarthSum'!Q16,0)","v":0},{"$f":"SUM('15   Revegetation'!L16)+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T16+'18a Facility Characteristics'!$U16)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),'16   Other'!N16,0)","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W16+'18a Facility Characteristics'!$X16)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N16-W16","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X16","v":0},{"$f":"('18a Facility Characteristics'!$Z16+'18a Facility Characteristics'!$AA16)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K16+'18a Facility Characteristics'!$L16+'18a Facility Characteristics'!$Q16+'18a Facility Characteristics'!$R16+'18a Facility Characteristics'!$T16+'18a Facility Characteristics'!$U16+'18a Facility Characteristics'!$W16+'18a Facility Characteristics'!$X16+'18a Facility Characteristics'!$Z16+'18a Facility Characteristics'!$AA16","v":41755.745454824137},{"$f":"IF(J16>0,AC16/J16,0)","v":540.57773166859886}]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B17,Quantities[],Quantities!$E$2)/43560","v":8.7659090909090907},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D17=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D17=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K17+'18a Facility Characteristics'!$L17)*'17   Sum'!$C$15","v":0},{"$f":"IF(D17=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D17=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N17+'18a Facility Characteristics'!$O17)*'17   Sum'!$C$15","v":0},{"$f":"IF(D17=\"a\",'14   EarthSum'!P17+'14   EarthSum'!Q17,0)+IF(AND(C17=\"E\",D17=\"c\"),'14   EarthSum'!P17+'14   EarthSum'!Q17,0)","v":3140.8369937563816},{"$f":"IF(D17=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C17=\"E\",D17=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":954.92091601945799},{"$f":"('18a Facility Characteristics'!$Q17+'18a Facility Characteristics'!$R17)*'17   Sum'!$C$15","v":1228.7273729327519},{"$f":"'15   Revegetation'!M17+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),'14   EarthSum'!P17+'14   EarthSum'!Q17,0)","v":0},{"$f":"SUM('15   Revegetation'!L17)+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T17+'18a Facility Characteristics'!$U17)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),'16   Other'!N17,0)","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W17+'18a Facility Characteristics'!$X17)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N17-W17","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X17","v":0},{"$f":"('18a Facility Characteristics'!$Z17+'18a Facility Characteristics'!$AA17)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K17+'18a Facility Characteristics'!$L17+'18a Facility Characteristics'!$Q17+'18a Facility Characteristics'!$R17+'18a Facility Characteristics'!$T17+'18a Facility Characteristics'!$U17+'18a Facility Characteristics'!$W17+'18a Facility Characteristics'!$X17+'18a Facility Characteristics'!$Z17+'18a Facility Characteristics'!$AA17","v":4095.7579097758398},467.2370962668835]
[{"$f":"VALUE(LEFT(TEXT(B18,\"0\"),2))","v":17},{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B18,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D18=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D18=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K18+'18a Facility Characteristics'!$L18)*'17   Sum'!$C$15","v":0},{"$f":"IF(D18=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D18=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N18+'18a Facility Characteristics'!$O18)*'17   Sum'!$C$15","v":0},{"$f":"IF(D18=\"a\",'14   EarthSum'!P18+'14   EarthSum'!Q18,0)+IF(AND(C18=\"E\",D18=\"c\"),'14   EarthSum'!P18+'14   EarthSum'!Q18,0)","v":855.82788762417442},{"$f":"IF(D18=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C18=\"E\",D18=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":260.20068918879525},{"$f":"('18a Facility Characteristics'!$Q18+'18a Facility Characteristics'!$R18)*'17   Sum'!$C$15","v":334.80857304389093},{"$f":"'15   Revegetation'!M18+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),'14   EarthSum'!P18+'14   EarthSum'!Q18,0)","v":0},{"$f":"SUM('15   Revegetation'!L18)+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T18+'18a Facility Characteristics'!$U18)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),'16   Other'!N18,0)","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W18+'18a Facility Characteristics'!$X18)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N18-W18","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X18","v":0},{"$f":"('18a Facility Characteristics'!$Z18+'18a Facility Characteristics'!$AA18)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K18+'18a Facility Characteristics'!$L18+'18a Facility Characteristics'!$Q18+'18a Facility Characteristics'!$R18+'18a Facility Characteristics'!$T18+'18a Facility Characteristics'!$U18+'18a Facility Characteristics'!$W18+'18a Facility Characteristics'!$X18+'18a Facility Characteristics'!$Z18+'18a Facility Characteristics'!$AA18","v":1116.0285768129697},{"$f":"IF(J18>0,AC18/J18,0)","v":112.1403901298533}]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B19,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D19=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D19=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K19+'18a Facility Characteristics'!$L19)*'17   Sum'!$C$15","v":0},{"$f":"IF(D19=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D19=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N19+'18a Facility Characteristics'!$O19)*'17   Sum'!$C$15","v":0},{"$f":"IF(D19=\"a\",'14   EarthSum'!P19+'14   EarthSum'!Q19,0)+IF(AND(C19=\"E\",D19=\"c\"),'14   EarthSum'!P19+'14   EarthSum'!Q19,0)","v":529.41087057352593},{"$f":"IF(D19=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C19=\"E\",D19=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":160.95885093167703},{"$f":"('18a Facility Characteristics'!$Q19+'18a Facility Characteristics'!$R19)*'17   Sum'!$C$15","v":207.11091645156088},{"$f":"'15   Revegetation'!M19+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),'14   EarthSum'!P19+'14   EarthSum'!Q19,0)","v":0},{"$f":"SUM('15   Revegetation'!L19)+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T19+'18a Facility Characteristics'!$U19)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),'16   Other'!N19,0)","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W19+'18a Facility Characteristics'!$X19)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N19-W19","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X19","v":0},{"$f":"('18a Facility Characteristics'!$Z19+'18a Facility Characteristics'!$AA19)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K19+'18a Facility Characteristics'!$L19+'18a Facility Characteristics'!$Q19+'18a Facility Characteristics'!$R19+'18a Facility Characteristics'!$T19+'18a Facility Characteristics'!$U19+'18a Facility Characteristics'!$W19+'18a Facility Characteristics'!$X19+'18a Facility Characteristics'!$Z19+'18a Facility Characteristics'!$AA19","v":690.36972150520296},69.036972150520299]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B20,Quantities[],Quantities!$E$2)/43560","v":0.62805325987144167},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D20=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D20=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K20+'18a Facility Characteristics'!$L20)*'17   Sum'!$C$15","v":0},{"$f":"IF(D20=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D20=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N20+'18a Facility Characteristics'!$O20)*'17   Sum'!$C$15","v":0},{"$f":"IF(D20=\"a\",'14   EarthSum'!P20+'14   EarthSum'!Q20,0)+IF(AND(C20=\"E\",D20=\"c\"),'14   EarthSum'!P20+'14   EarthSum'!Q20,0)","v":60.966293721072617},{"$f":"IF(D20=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C20=\"E\",D20=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":17.366680298998457},{"$f":"('18a Facility Characteristics'!$Q20+'18a Facility Characteristics'!$R20)*'17   Sum'!$C$15","v":23.499892206021322},{"$f":"'15   Revegetation'!M20+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),'14   EarthSum'!P20+'14   EarthSum'!Q20,0)","v":0},{"$f":"SUM('15   Revegetation'!L20)+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T20+'18a Facility Characteristics'!$U20)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),'16   Other'!N20,0)","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W20+'18a Facility Characteristics'!$X20)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N20-W20","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X20","v":0},{"$f":"('18a Facility Characteristics'!$Z20+'18a Facility Characteristics'!$AA20)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K20+'18a Facility Characteristics'!$L20+'18a Facility Characteristics'!$Q20+'18a Facility Characteristics'!$R20+'18a Facility Characteristics'!$T20+'18a Facility Characteristics'!$U20+'18a Facility Characteristics'!$W20+'18a Facility Characteristics'!$X20+'18a Facility Characteristics'!$Z20+'18a Facility Characteristics'!$AA20","v":78.332974020071077},124.72345742796608]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B21,Quantities[],Quantities!$E$2)/43560","v":8.6834481175390259},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D21=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D21=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K21+'18a Facility Characteristics'!$L21)*'17   Sum'!$C$15","v":0},{"$f":"IF(D21=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D21=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N21+'18a Facility Characteristics'!$O21)*'17   Sum'!$C$15","v":0},{"$f":"IF(D21=\"a\",'14   EarthSum'!P21+'14   EarthSum'!Q21,0)+IF(AND(C21=\"E\",D21=\"c\"),'14   EarthSum'!P21+'14   EarthSum'!Q21,0)","v":842.91839923566909},{"$f":"IF(D21=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C21=\"E\",D21=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":240.11127238016175},{"$f":"('18a Facility Characteristics'!$Q21+'18a Facility Characteristics'!$R21)*'17   Sum'!$C$15","v":324.90890148474926},{"$f":"'15   Revegetation'!M21+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),'14   EarthSum'!P21+'14   EarthSum'!Q21,0)","v":0},{"$f":"SUM('15   Revegetation'!L21)+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T21+'18a Facility Characteristics'!$U21)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),'16   Other'!N21,0)","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W21+'18a Facility Characteristics'!$X21)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N21-W21","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X21","v":0},{"$f":"('18a Facility Characteristics'!$Z21+'18a Facility Characteristics'!$AA21)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K21+'18a Facility Characteristics'!$L21+'18a Facility Characteristics'!$Q21+'18a Facility Characteristics'!$R21+'18a Facility Characteristics'!$T21+'18a Facility Characteristics'!$U21+'18a Facility Characteristics'!$W21+'18a Facility Characteristics'!$X21+'18a Facility Characteristics'!$Z21+'18a Facility Characteristics'!$AA21","v":1083.0296716158309},124.72345742796608]
[12,{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B22,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D22=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D22=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K22+'18a Facility Characteristics'!$L22)*'17   Sum'!$C$15","v":0},{"$f":"IF(D22=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D22=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N22+'18a Facility Characteristics'!$O22)*'17   Sum'!$C$15","v":0},{"$f":"IF(D22=\"a\",'14   EarthSum'!P22+'14   EarthSum'!Q22,0)+IF(AND(C22=\"E\",D22=\"c\"),'14   EarthSum'!P22+'14   EarthSum'!Q22,0)","v":0},{"$f":"IF(D22=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C22=\"E\",D22=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q22+'18a Facility Characteristics'!$R22)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M22+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),'14   EarthSum'!P22+'14   EarthSum'!Q22,0)","v":0},{"$f":"SUM('15   Revegetation'!L22)+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T22+'18a Facility Characteristics'!$U22)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),'16   Other'!N22,0)","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W22+'18a Facility Characteristics'!$X22)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N22-W22","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X22","v":0},{"$f":"('18a Facility Characteristics'!$Z22+'18a Facility Characteristics'!$AA22)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K22+'18a Facility Characteristics'!$L22+'18a Facility Characteristics'!$Q22+'18a Facility Characteristics'!$R22+'18a Facility Characteristics'!$T22+'18a Facility Characteristics'!$U22+'18a Facility Characteristics'!$W22+'18a Facility Characteristics'!$X22+'18a Facility Characteristics'!$Z22+'18a Facility Characteristics'!$AA22","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B23,Quantities[],Quantities!$E$2)/43560","v":23.058999081726355},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D23=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D23=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K23+'18a Facility Characteristics'!$L23)*'17   Sum'!$C$15","v":0},{"$f":"IF(D23=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D23=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N23+'18a Facility Characteristics'!$O23)*'17   Sum'!$C$15","v":0},{"$f":"IF(D23=\"a\",'14   EarthSum'!P23+'14   EarthSum'!Q23,0)+IF(AND(C23=\"E\",D23=\"c\"),'14   EarthSum'!P23+'14   EarthSum'!Q23,0)","v":2238.3797692861831},{"$f":"IF(D23=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C23=\"E\",D23=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":637.61832101502307},{"$f":"('18a Facility Characteristics'!$Q23+'18a Facility Characteristics'!$R23)*'17   Sum'!$C$15","v":862.79942709036175},{"$f":"'15   Revegetation'!M23+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),'14   EarthSum'!P23+'14   EarthSum'!Q23,0)","v":0},{"$f":"SUM('15   Revegetation'!L23)+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T23+'18a Facility Characteristics'!$U23)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),'16   Other'!N23,0)","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W23+'18a Facility Characteristics'!$X23)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N23-W23","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X23","v":0},{"$f":"('18a Facility Characteristics'!$Z23+'18a Facility Characteristics'!$AA23)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K23+'18a Facility Characteristics'!$L23+'18a Facility Characteristics'!$Q23+'18a Facility Characteristics'!$R23+'18a Facility Characteristics'!$T23+'18a Facility Characteristics'!$U23+'18a Facility Characteristics'!$W23+'18a Facility Characteristics'!$X23+'18a Facility Characteristics'!$Z23+'18a Facility Characteristics'!$AA23","v":2875.998090301206},124.72345742796608]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B24,Quantities[],Quantities!$E$2)/43560","v":15.123370064279156},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D24=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D24=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K24+'18a Facility Characteristics'!$L24)*'17   Sum'!$C$15","v":0},{"$f":"IF(D24=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D24=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N24+'18a Facility Characteristics'!$O24)*'17   Sum'!$C$15","v":0},{"$f":"IF(D24=\"a\",'14   EarthSum'!P24+'14   EarthSum'!Q24,0)+IF(AND(C24=\"E\",D24=\"c\"),'14   EarthSum'!P24+'14   EarthSum'!Q24,0)","v":1468.0535558083884},{"$f":"IF(D24=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C24=\"E\",D24=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":418.18544657110937},{"$f":"('18a Facility Characteristics'!$Q24+'18a Facility Characteristics'!$R24)*'17   Sum'!$C$15","v":565.87170071384935},{"$f":"'15   Revegetation'!M24+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),'14   EarthSum'!P24+'14   EarthSum'!Q24,0)","v":0},{"$f":"SUM('15   Revegetation'!L24)+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T24+'18a Facility Characteristics'!$U24)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),'16   Other'!N24,0)","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W24+'18a Facility Characteristics'!$X24)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N24-W24","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X24","v":0},{"$f":"('18a Facility Characteristics'!$Z24+'18a Facility Characteristics'!$AA24)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K24+'18a Facility Characteristics'!$L24+'18a Facility Characteristics'!$Q24+'18a Facility Characteristics'!$R24+'18a Facility Characteristics'!$T24+'18a Facility Characteristics'!$U24+'18a Facility Characteristics'!$W24+'18a Facility Characteristics'!$X24+'18a Facility Characteristics'!$Z24+'18a Facility Characteristics'!$AA24","v":1886.2390023794978},124.72345742796607]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B25,Quantities[],Quantities!$E$2)/43560","v":7.0536042240587697},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D25=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D25=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K25+'18a Facility Characteristics'!$L25)*'17   Sum'!$C$15","v":0},{"$f":"IF(D25=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D25=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N25+'18a Facility Characteristics'!$O25)*'17   Sum'!$C$15","v":0},{"$f":"IF(D25=\"a\",'14   EarthSum'!P25+'14   EarthSum'!Q25,0)+IF(AND(C25=\"E\",D25=\"c\"),'14   EarthSum'!P25+'14   EarthSum'!Q25,0)","v":684.70643238790012},{"$f":"IF(D25=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C25=\"E\",D25=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":195.04347376521574},{"$f":"('18a Facility Characteristics'!$Q25+'18a Facility Characteristics'!$R25)*'17   Sum'!$C$15","v":263.92497184593475},{"$f":"'15   Revegetation'!M25+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),'14   EarthSum'!P25+'14   EarthSum'!Q25,0)","v":0},{"$f":"SUM('15   Revegetation'!L25)+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T25+'18a Facility Characteristics'!$U25)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),'16   Other'!N25,0)","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W25+'18a Facility Characteristics'!$X25)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N25-W25","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X25","v":0},{"$f":"('18a Facility Characteristics'!$Z25+'18a Facility Characteristics'!$AA25)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K25+'18a Facility Characteristics'!$L25+'18a Facility Characteristics'!$Q25+'18a Facility Characteristics'!$R25+'18a Facility Characteristics'!$T25+'18a Facility Characteristics'!$U25+'18a Facility Characteristics'!$W25+'18a Facility Characteristics'!$X25+'18a Facility Characteristics'!$Z25+'18a Facility Characteristics'!$AA25","v":879.74990615311583},124.7234574279661]
[15,{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B26,Quantities[],Quantities!$E$2)/43560","v":13.691483011937557},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D26=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D26=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K26+'18a Facility Characteristics'!$L26)*'17   Sum'!$C$15","v":0},{"$f":"IF(D26=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D26=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N26+'18a Facility Characteristics'!$O26)*'17   Sum'!$C$15","v":0},{"$f":"IF(D26=\"a\",'14   EarthSum'!P26+'14   EarthSum'!Q26,0)+IF(AND(C26=\"E\",D26=\"c\"),'14   EarthSum'!P26+'14   EarthSum'!Q26,0)","v":1329.0576263448143},{"$f":"IF(D26=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C26=\"E\",D26=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":378.59147222030043},{"$f":"('18a Facility Characteristics'!$Q26+'18a Facility Characteristics'!$R26)*'17   Sum'!$C$15","v":512.29472956953441},{"$f":"'15   Revegetation'!M26+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),'14   EarthSum'!P26+'14   EarthSum'!Q26,0)","v":0},{"$f":"SUM('15   Revegetation'!L26)+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T26+'18a Facility Characteristics'!$U26)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),'16   Other'!N26,0)","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W26+'18a Facility Characteristics'!$X26)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N26-W26","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X26","v":0},{"$f":"('18a Facility Characteristics'!$Z26+'18a Facility Characteristics'!$AA26)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K26+'18a Facility Characteristics'!$L26+'18a Facility Characteristics'!$Q26+'18a Facility Characteristics'!$R26+'18a Facility Characteristics'!$T26+'18a Facility Characteristics'!$U26+'18a Facility Characteristics'!$W26+'18a Facility Characteristics'!$X26+'18a Facility Characteristics'!$Z26+'18a Facility Characteristics'!$AA26","v":1707.6490985651146},124.72345742796608]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B27,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D27=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D27=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K27+'18a Facility Characteristics'!$L27)*'17   Sum'!$C$15","v":0},{"$f":"IF(D27=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D27=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N27+'18a Facility Characteristics'!$O27)*'17   Sum'!$C$15","v":0},{"$f":"IF(D27=\"a\",'14   EarthSum'!P27+'14   EarthSum'!Q27,0)+IF(AND(C27=\"E\",D27=\"c\"),'14   EarthSum'!P27+'14   EarthSum'!Q27,0)","v":2925.97206139953},{"$f":"IF(D27=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C27=\"E\",D27=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":833.48385234976877},{"$f":"('18a Facility Characteristics'!$Q27+'18a Facility Characteristics'!$R27)*'17   Sum'!$C$15","v":1127.8367741247896},{"$f":"'15   Revegetation'!M27+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),'14   EarthSum'!P27+'14   EarthSum'!Q27,0)","v":0},{"$f":"SUM('15   Revegetation'!L27)+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T27+'18a Facility Characteristics'!$U27)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),'16   Other'!N27,0)","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W27+'18a Facility Characteristics'!$X27)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N27-W27","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X27","v":0},{"$f":"('18a Facility Characteristics'!$Z27+'18a Facility Characteristics'!$AA27)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K27+'18a Facility Characteristics'!$L27+'18a Facility Characteristics'!$Q27+'18a Facility Characteristics'!$R27+'18a Facility Characteristics'!$T27+'18a Facility Characteristics'!$U27+'18a Facility Characteristics'!$W27+'18a Facility Characteristics'!$X27+'18a Facility Characteristics'!$Z27+'18a Facility Characteristics'!$AA27","v":3759.4559137492988},124.72345742796608]
[21,{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B28,Quantities[],Quantities!$E$2)/43560","v":40.668044077134986},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D28=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D28=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K28+'18a Facility Characteristics'!$L28)*'17   Sum'!$C$15","v":0},{"$f":"IF(D28=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D28=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N28+'18a Facility Characteristics'!$O28)*'17   Sum'!$C$15","v":0},{"$f":"IF(D28=\"a\",'14   EarthSum'!P28+'14   EarthSum'!Q28,0)+IF(AND(C28=\"E\",D28=\"c\"),'14   EarthSum'!P28+'14   EarthSum'!Q28,0)","v":3947.7223966254896},{"$f":"IF(D28=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C28=\"E\",D28=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1124.5366675077041},{"$f":"('18a Facility Characteristics'!$Q28+'18a Facility Characteristics'!$R28)*'17   Sum'!$C$15","v":1521.6777192399579},{"$f":"'15   Revegetation'!M28+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),'14   EarthSum'!P28+'14   EarthSum'!Q28,0)","v":0},{"$f":"SUM('15   Revegetation'!L28)+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T28+'18a Facility Characteristics'!$U28)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),'16   Other'!N28,0)","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W28+'18a Facility Characteristics'!$X28)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N28-W28","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X28","v":0},{"$f":"('18a Facility Characteristics'!$Z28+'18a Facility Characteristics'!$AA28)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K28+'18a Facility Characteristics'!$L28+'18a Facility Characteristics'!$Q28+'18a Facility Characteristics'!$R28+'18a Facility Characteristics'!$T28+'18a Facility Characteristics'!$U28+'18a Facility Characteristics'!$W28+'18a Facility Characteristics'!$X28+'18a Facility Characteristics'!$Z28+'18a Facility Characteristics'!$AA28","v":5072.2590641331935},124.72345742796608]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B29,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D29=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D29=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K29+'18a Facility Characteristics'!$L29)*'17   Sum'!$C$15","v":0},{"$f":"IF(D29=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D29=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N29+'18a Facility Characteristics'!$O29)*'17   Sum'!$C$15","v":0},{"$f":"IF(D29=\"a\",'14   EarthSum'!P29+'14   EarthSum'!Q29,0)+IF(AND(C29=\"E\",D29=\"c\"),'14   EarthSum'!P29+'14   EarthSum'!Q29,0)","v":970.71853004237266},{"$f":"IF(D29=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C29=\"E\",D29=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":276.5160442372881},{"$f":"('18a Facility Characteristics'!$Q29+'18a Facility Characteristics'!$R29)*'17   Sum'!$C$15","v":374.17037228389825},{"$f":"'15   Revegetation'!M29+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),'14   EarthSum'!P29+'14   EarthSum'!Q29,0)","v":0},{"$f":"SUM('15   Revegetation'!L29)+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T29+'18a Facility Characteristics'!$U29)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),'16   Other'!N29,0)","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W29+'18a Facility Characteristics'!$X29)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N29-W29","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X29","v":0},{"$f":"('18a Facility Characteristics'!$Z29+'18a Facility Characteristics'!$AA29)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K29+'18a Facility Characteristics'!$L29+'18a Facility Characteristics'!$Q29+'18a Facility Characteristics'!$R29+'18a Facility Characteristics'!$T29+'18a Facility Characteristics'!$U29+'18a Facility Characteristics'!$W29+'18a Facility Characteristics'!$X29+'18a Facility Characteristics'!$Z29+'18a Facility Characteristics'!$AA29","v":1247.2345742796608},124.72345742796608]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"VLOOKUP(B30,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D30=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":225.30414647474527},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D30=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":68.50009801920136},{"$f":"('18a Facility Characteristics'!$K30+'18a Facility Characteristics'!$L30)*'17   Sum'!$C$15","v":88.141273348183987},{"$f":"IF(D30=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D30=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N30+'18a Facility Characteristics'!$O30)*'17   Sum'!$C$15","v":0},{"$f":"IF(D30=\"a\",'14   EarthSum'!P30+'14   EarthSum'!Q30,0)+IF(AND(C30=\"E\",D30=\"c\"),'14   EarthSum'!P30+'14   EarthSum'!Q30,0)","v":0},{"$f":"IF(D30=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C30=\"E\",D30=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q30+'18a Facility Characteristics'!$R30)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M30+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),'14   EarthSum'!P30+'14   EarthSum'!Q30,0)","v":0},{"$f":"SUM('15   Revegetation'!L30)+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T30+'18a Facility Characteristics'!$U30)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),'16   Other'!N30,0)","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W30+'18a Facility Characteristics'!$X30)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N30-W30","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X30","v":0},{"$f":"('18a Facility Characteristics'!$Z30+'18a Facility Characteristics'!$AA30)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K30+'18a Facility Characteristics'!$L30+'18a Facility Characteristics'!$Q30+'18a Facility Characteristics'!$R30+'18a Facility Characteristics'!$T30+'18a Facility Characteristics'!$U30+'18a Facility Characteristics'!$W30+'18a Facility Characteristics'!$X30+'18a Facility Characteristics'!$Z30+'18a Facility Characteristics'!$AA30","v":293.80424449394661},5.9678327837872578]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"VLOOKUP(B31,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D31=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":45.54646421057376},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D31=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":13.847669080524751},{"$f":"('18a Facility Characteristics'!$K31+'18a Facility Characteristics'!$L31)*'17   Sum'!$C$15","v":17.818239987329552},{"$f":"IF(D31=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D31=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N31+'18a Facility Characteristics'!$O31)*'17   Sum'!$C$15","v":0},{"$f":"IF(D31=\"a\",'14   EarthSum'!P31+'14   EarthSum'!Q31,0)+IF(AND(C31=\"E\",D31=\"c\"),'14   EarthSum'!P31+'14   EarthSum'!Q31,0)","v":0},{"$f":"IF(D31=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C31=\"E\",D31=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q31+'18a Facility Characteristics'!$R31)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M31+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),'14   EarthSum'!P31+'14   EarthSum'!Q31,0)","v":0},{"$f":"SUM('15   Revegetation'!L31)+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T31+'18a Facility Characteristics'!$U31)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),'16   Other'!N31,0)","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W31+'18a Facility Characteristics'!$X31)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N31-W31","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X31","v":0},{"$f":"('18a Facility Characteristics'!$Z31+'18a Facility Characteristics'!$AA31)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K31+'18a Facility Characteristics'!$L31+'18a Facility Characteristics'!$Q31+'18a Facility Characteristics'!$R31+'18a Facility Characteristics'!$T31+'18a Facility Characteristics'!$U31+'18a Facility Characteristics'!$W31+'18a Facility Characteristics'!$X31+'18a Facility Characteristics'!$Z31+'18a Facility Characteristics'!$AA31","v":59.394133291098512},5.9662587541745484]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"VLOOKUP(B32,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D32=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":525.50752657719067},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D32=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":159.77210203896814},{"$f":"('18a Facility Characteristics'!$K32+'18a Facility Characteristics'!$L32)*'17   Sum'!$C$15","v":205.58388858484764},{"$f":"IF(D32=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D32=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N32+'18a Facility Characteristics'!$O32)*'17   Sum'!$C$15","v":0},{"$f":"IF(D32=\"a\",'14   EarthSum'!P32+'14   EarthSum'!Q32,0)+IF(AND(C32=\"E\",D32=\"c\"),'14   EarthSum'!P32+'14   EarthSum'!Q32,0)","v":0},{"$f":"IF(D32=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C32=\"E\",D32=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q32+'18a Facility Characteristics'!$R32)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M32+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),'14   EarthSum'!P32+'14   EarthSum'!Q32,0)","v":0},{"$f":"SUM('15   Revegetation'!L32)+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T32+'18a Facility Characteristics'!$U32)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),'16   Other'!N32,0)","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W32+'18a Facility Characteristics'!$X32)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N32-W32","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X32","v":0},{"$f":"('18a Facility Characteristics'!$Z32+'18a Facility Characteristics'!$AA32)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K32+'18a Facility Characteristics'!$L32+'18a Facility Characteristics'!$Q32+'18a Facility Characteristics'!$R32+'18a Facility Characteristics'!$T32+'18a Facility Characteristics'!$U32+'18a Facility Characteristics'!$W32+'18a Facility Characteristics'!$X32+'18a Facility Characteristics'!$Z32+'18a Facility Characteristics'!$AA32","v":685.27962861615879},6.2830653448060039]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B33,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D33=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":58.285430667499298},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D33=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":17.720746716317532},{"$f":"('18a Facility Characteristics'!$K33+'18a Facility Characteristics'!$L33)*'17   Sum'!$C$15","v":22.801853215145048},{"$f":"IF(D33=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D33=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N33+'18a Facility Characteristics'!$O33)*'17   Sum'!$C$15","v":0},{"$f":"IF(D33=\"a\",'14   EarthSum'!P33+'14   EarthSum'!Q33,0)+IF(AND(C33=\"E\",D33=\"c\"),'14   EarthSum'!P33+'14   EarthSum'!Q33,0)","v":0},{"$f":"IF(D33=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C33=\"E\",D33=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q33+'18a Facility Characteristics'!$R33)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M33+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),'14   EarthSum'!P33+'14   EarthSum'!Q33,0)","v":0},{"$f":"SUM('15   Revegetation'!L33)+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T33+'18a Facility Characteristics'!$U33)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),'16   Other'!N33,0)","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W33+'18a Facility Characteristics'!$X33)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N33-W33","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X33","v":0},{"$f":"('18a Facility Characteristics'!$Z33+'18a Facility Characteristics'!$AA33)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K33+'18a Facility Characteristics'!$L33+'18a Facility Characteristics'!$Q33+'18a Facility Characteristics'!$R33+'18a Facility Characteristics'!$T33+'18a Facility Characteristics'!$U33+'18a Facility Characteristics'!$W33+'18a Facility Characteristics'!$X33+'18a Facility Characteristics'!$Z33+'18a Facility Characteristics'!$AA33","v":76.006177383816834},5.9592837813779624]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B34,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D34=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":48.669295893251295},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D34=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":14.797115771621741},{"$f":"('18a Facility Characteristics'!$K34+'18a Facility Characteristics'!$L34)*'17   Sum'!$C$15","v":19.03992349946191},{"$f":"IF(D34=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D34=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N34+'18a Facility Characteristics'!$O34)*'17   Sum'!$C$15","v":0},{"$f":"IF(D34=\"a\",'14   EarthSum'!P34+'14   EarthSum'!Q34,0)+IF(AND(C34=\"E\",D34=\"c\"),'14   EarthSum'!P34+'14   EarthSum'!Q34,0)","v":0},{"$f":"IF(D34=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C34=\"E\",D34=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q34+'18a Facility Characteristics'!$R34)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M34+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),'14   EarthSum'!P34+'14   EarthSum'!Q34,0)","v":0},{"$f":"SUM('15   Revegetation'!L34)+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T34+'18a Facility Characteristics'!$U34)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),'16   Other'!N34,0)","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W34+'18a Facility Characteristics'!$X34)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N34-W34","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X34","v":0},{"$f":"('18a Facility Characteristics'!$Z34+'18a Facility Characteristics'!$AA34)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K34+'18a Facility Characteristics'!$L34+'18a Facility Characteristics'!$Q34+'18a Facility Characteristics'!$R34+'18a Facility Characteristics'!$T34+'18a Facility Characteristics'!$U34+'18a Facility Characteristics'!$W34+'18a Facility Characteristics'!$X34+'18a Facility Characteristics'!$Z34+'18a Facility Characteristics'!$AA34","v":63.466411664873036},6.3466411664873039]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B35,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D35=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D35=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K35+'18a Facility Characteristics'!$L35)*'17   Sum'!$C$15","v":0},{"$f":"IF(D35=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":966.35074234980368},{"$f":"IF(D35=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":275.27184899691832},{"$f":"('18a Facility Characteristics'!$N35+'18a Facility Characteristics'!$O35)*'17   Sum'!$C$15","v":372.48677740401655},{"$f":"IF(D35=\"a\",'14   EarthSum'!P35+'14   EarthSum'!Q35,0)+IF(AND(C35=\"E\",D35=\"c\"),'14   EarthSum'!P35+'14   EarthSum'!Q35,0)","v":0},{"$f":"IF(D35=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C35=\"E\",D35=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q35+'18a Facility Characteristics'!$R35)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M35+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),'14   EarthSum'!P35+'14   EarthSum'!Q35,0)","v":0},{"$f":"SUM('15   Revegetation'!L35)+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T35+'18a Facility Characteristics'!$U35)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),'16   Other'!N35,0)","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W35+'18a Facility Characteristics'!$X35)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N35-W35","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X35","v":0},{"$f":"('18a Facility Characteristics'!$Z35+'18a Facility Characteristics'!$AA35)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K35+'18a Facility Characteristics'!$L35+'18a Facility Characteristics'!$Q35+'18a Facility Characteristics'!$R35+'18a Facility Characteristics'!$T35+'18a Facility Characteristics'!$U35+'18a Facility Characteristics'!$W35+'18a Facility Characteristics'!$X35+'18a Facility Characteristics'!$Z35+'18a Facility Characteristics'!$AA35","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B36,Quantities[],Quantities!$E$2)/43560","v":8.4348255280073463},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D36=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D36=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K36+'18a Facility Characteristics'!$L36)*'17   Sum'!$C$15","v":0},{"$f":"IF(D36=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":818.78414377111721},{"$f":"IF(D36=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":233.23645888362864},{"$f":"('18a Facility Characteristics'!$N36+'18a Facility Characteristics'!$O36)*'17   Sum'!$C$15","v":315.6061807964237},{"$f":"IF(D36=\"a\",'14   EarthSum'!P36+'14   EarthSum'!Q36,0)+IF(AND(C36=\"E\",D36=\"c\"),'14   EarthSum'!P36+'14   EarthSum'!Q36,0)","v":0},{"$f":"IF(D36=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C36=\"E\",D36=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q36+'18a Facility Characteristics'!$R36)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M36+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),'14   EarthSum'!P36+'14   EarthSum'!Q36,0)","v":0},{"$f":"SUM('15   Revegetation'!L36)+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T36+'18a Facility Characteristics'!$U36)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),'16   Other'!N36,0)","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W36+'18a Facility Characteristics'!$X36)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N36-W36","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X36","v":0},{"$f":"('18a Facility Characteristics'!$Z36+'18a Facility Characteristics'!$AA36)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K36+'18a Facility Characteristics'!$L36+'18a Facility Characteristics'!$Q36+'18a Facility Characteristics'!$R36+'18a Facility Characteristics'!$T36+'18a Facility Characteristics'!$U36+'18a Facility Characteristics'!$W36+'18a Facility Characteristics'!$X36+'18a Facility Characteristics'!$Z36+'18a Facility Characteristics'!$AA36","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B37,Quantities[],Quantities!$E$2)/43560","v":1.044536271808999},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D37=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D37=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K37+'18a Facility Characteristics'!$L37)*'17   Sum'!$C$15","v":0},{"$f":"IF(D37=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":101.39507143463719},{"$f":"IF(D37=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":28.883103794298918},{"$f":"('18a Facility Characteristics'!$N37+'18a Facility Characteristics'!$O37)*'17   Sum'!$C$15","v":39.083452568680833},{"$f":"IF(D37=\"a\",'14   EarthSum'!P37+'14   EarthSum'!Q37,0)+IF(AND(C37=\"E\",D37=\"c\"),'14   EarthSum'!P37+'14   EarthSum'!Q37,0)","v":0},{"$f":"IF(D37=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C37=\"E\",D37=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q37+'18a Facility Characteristics'!$R37)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M37+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),'14   EarthSum'!P37+'14   EarthSum'!Q37,0)","v":0},{"$f":"SUM('15   Revegetation'!L37)+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T37+'18a Facility Characteristics'!$U37)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),'16   Other'!N37,0)","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W37+'18a Facility Characteristics'!$X37)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N37-W37","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X37","v":0},{"$f":"('18a Facility Characteristics'!$Z37+'18a Facility Characteristics'!$AA37)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K37+'18a Facility Characteristics'!$L37+'18a Facility Characteristics'!$Q37+'18a Facility Characteristics'!$R37+'18a Facility Characteristics'!$T37+'18a Facility Characteristics'!$U37+'18a Facility Characteristics'!$W37+'18a Facility Characteristics'!$X37+'18a Facility Characteristics'!$Z37+'18a Facility Characteristics'!$AA37","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"VLOOKUP(B38,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D38=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":460.72576702399613},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D38=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":190.46481035792729},{"$f":"('18a Facility Characteristics'!$K38+'18a Facility Characteristics'!$L38)*'17   Sum'!$C$15","v":195.35717321457702},{"$f":"IF(D38=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D38=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N38+'18a Facility Characteristics'!$O38)*'17   Sum'!$C$15","v":0},{"$f":"IF(D38=\"a\",'14   EarthSum'!P38+'14   EarthSum'!Q38,0)+IF(AND(C38=\"E\",D38=\"c\"),'14   EarthSum'!P38+'14   EarthSum'!Q38,0)","v":0},{"$f":"IF(D38=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C38=\"E\",D38=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q38+'18a Facility Characteristics'!$R38)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M38+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),'14   EarthSum'!P38+'14   EarthSum'!Q38,0)","v":0},{"$f":"SUM('15   Revegetation'!L38)+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T38+'18a Facility Characteristics'!$U38)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),'16   Other'!N38,0)","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W38+'18a Facility Characteristics'!$X38)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N38-W38","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X38","v":0},{"$f":"('18a Facility Characteristics'!$Z38+'18a Facility Characteristics'!$AA38)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K38+'18a Facility Characteristics'!$L38+'18a Facility Characteristics'!$Q38+'18a Facility Characteristics'!$R38+'18a Facility Characteristics'!$T38+'18a Facility Characteristics'!$U38+'18a Facility Characteristics'!$W38+'18a Facility Characteristics'!$X38+'18a Facility Characteristics'!$Z38+'18a Facility Characteristics'!$AA38","v":651.19057738192339},13.22716246964657]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"VLOOKUP(B39,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D39=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":93.138231084441074},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D39=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":38.5035020618826},{"$f":"('18a Facility Characteristics'!$K39+'18a Facility Characteristics'!$L39)*'17   Sum'!$C$15","v":39.492519943897101},{"$f":"IF(D39=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D39=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N39+'18a Facility Characteristics'!$O39)*'17   Sum'!$C$15","v":0},{"$f":"IF(D39=\"a\",'14   EarthSum'!P39+'14   EarthSum'!Q39,0)+IF(AND(C39=\"E\",D39=\"c\"),'14   EarthSum'!P39+'14   EarthSum'!Q39,0)","v":0},{"$f":"IF(D39=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C39=\"E\",D39=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q39+'18a Facility Characteristics'!$R39)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M39+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),'14   EarthSum'!P39+'14   EarthSum'!Q39,0)","v":0},{"$f":"SUM('15   Revegetation'!L39)+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T39+'18a Facility Characteristics'!$U39)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),'16   Other'!N39,0)","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W39+'18a Facility Characteristics'!$X39)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N39-W39","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X39","v":0},{"$f":"('18a Facility Characteristics'!$Z39+'18a Facility Characteristics'!$AA39)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K39+'18a Facility Characteristics'!$L39+'18a Facility Characteristics'!$Q39+'18a Facility Characteristics'!$R39+'18a Facility Characteristics'!$T39+'18a Facility Characteristics'!$U39+'18a Facility Characteristics'!$W39+'18a Facility Characteristics'!$X39+'18a Facility Characteristics'!$Z39+'18a Facility Characteristics'!$AA39","v":131.64173314632367},13.223673775144958]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"VLOOKUP(B40,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D40=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1074.6134150100884},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D40=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":444.24700103070398},{"$f":"('18a Facility Characteristics'!$K40+'18a Facility Characteristics'!$L40)*'17   Sum'!$C$15","v":455.6581248122377},{"$f":"IF(D40=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D40=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N40+'18a Facility Characteristics'!$O40)*'17   Sum'!$C$15","v":0},{"$f":"IF(D40=\"a\",'14   EarthSum'!P40+'14   EarthSum'!Q40,0)+IF(AND(C40=\"E\",D40=\"c\"),'14   EarthSum'!P40+'14   EarthSum'!Q40,0)","v":0},{"$f":"IF(D40=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C40=\"E\",D40=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q40+'18a Facility Characteristics'!$R40)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M40+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),'14   EarthSum'!P40+'14   EarthSum'!Q40,0)","v":0},{"$f":"SUM('15   Revegetation'!L40)+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T40+'18a Facility Characteristics'!$U40)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),'16   Other'!N40,0)","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W40+'18a Facility Characteristics'!$X40)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N40-W40","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X40","v":0},{"$f":"('18a Facility Characteristics'!$Z40+'18a Facility Characteristics'!$AA40)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K40+'18a Facility Characteristics'!$L40+'18a Facility Characteristics'!$Q40+'18a Facility Characteristics'!$R40+'18a Facility Characteristics'!$T40+'18a Facility Characteristics'!$U40+'18a Facility Characteristics'!$W40+'18a Facility Characteristics'!$X40+'18a Facility Characteristics'!$Z40+'18a Facility Characteristics'!$AA40","v":1518.8604160407924},13.925846975627589]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B41,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D41=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":119.18821810772855},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D41=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":49.272610701639877},{"$f":"('18a Facility Characteristics'!$K41+'18a Facility Characteristics'!$L41)*'17   Sum'!$C$15","v":50.538248642810522},{"$f":"IF(D41=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D41=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N41+'18a Facility Characteristics'!$O41)*'17   Sum'!$C$15","v":0},{"$f":"IF(D41=\"a\",'14   EarthSum'!P41+'14   EarthSum'!Q41,0)+IF(AND(C41=\"E\",D41=\"c\"),'14   EarthSum'!P41+'14   EarthSum'!Q41,0)","v":0},{"$f":"IF(D41=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C41=\"E\",D41=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q41+'18a Facility Characteristics'!$R41)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M41+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),'14   EarthSum'!P41+'14   EarthSum'!Q41,0)","v":0},{"$f":"SUM('15   Revegetation'!L41)+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T41+'18a Facility Characteristics'!$U41)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),'16   Other'!N41,0)","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W41+'18a Facility Characteristics'!$X41)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N41-W41","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X41","v":0},{"$f":"('18a Facility Characteristics'!$Z41+'18a Facility Characteristics'!$AA41)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K41+'18a Facility Characteristics'!$L41+'18a Facility Characteristics'!$Q41+'18a Facility Characteristics'!$R41+'18a Facility Characteristics'!$T41+'18a Facility Characteristics'!$U41+'18a Facility Characteristics'!$W41+'18a Facility Characteristics'!$X41+'18a Facility Characteristics'!$Z41+'18a Facility Characteristics'!$AA41","v":168.46082880936842},13.208214377781736]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B42,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D42=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":99.524127859091493},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D42=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":41.143442575749589},{"$f":"('18a Facility Characteristics'!$K42+'18a Facility Characteristics'!$L42)*'17   Sum'!$C$15","v":42.200271130452322},{"$f":"IF(D42=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D42=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N42+'18a Facility Characteristics'!$O42)*'17   Sum'!$C$15","v":0},{"$f":"IF(D42=\"a\",'14   EarthSum'!P42+'14   EarthSum'!Q42,0)+IF(AND(C42=\"E\",D42=\"c\"),'14   EarthSum'!P42+'14   EarthSum'!Q42,0)","v":0},{"$f":"IF(D42=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C42=\"E\",D42=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q42+'18a Facility Characteristics'!$R42)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M42+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),'14   EarthSum'!P42+'14   EarthSum'!Q42,0)","v":0},{"$f":"SUM('15   Revegetation'!L42)+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T42+'18a Facility Characteristics'!$U42)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),'16   Other'!N42,0)","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W42+'18a Facility Characteristics'!$X42)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N42-W42","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X42","v":0},{"$f":"('18a Facility Characteristics'!$Z42+'18a Facility Characteristics'!$AA42)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K42+'18a Facility Characteristics'!$L42+'18a Facility Characteristics'!$Q42+'18a Facility Characteristics'!$R42+'18a Facility Characteristics'!$T42+'18a Facility Characteristics'!$U42+'18a Facility Characteristics'!$W42+'18a Facility Characteristics'!$X42+'18a Facility Characteristics'!$Z42+'18a Facility Characteristics'!$AA42","v":140.66757043484108},14.066757043484108]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B43,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D43=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D43=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K43+'18a Facility Characteristics'!$L43)*'17   Sum'!$C$15","v":0},{"$f":"IF(D43=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":118.80668863636363},{"$f":"IF(D43=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":19.599803999999999},{"$f":"('18a Facility Characteristics'!$N43+'18a Facility Characteristics'!$O43)*'17   Sum'!$C$15","v":41.521947790909088},{"$f":"IF(D43=\"a\",'14   EarthSum'!P43+'14   EarthSum'!Q43,0)+IF(AND(C43=\"E\",D43=\"c\"),'14   EarthSum'!P43+'14   EarthSum'!Q43,0)","v":0},{"$f":"IF(D43=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C43=\"E\",D43=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q43+'18a Facility Characteristics'!$R43)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M43+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),'14   EarthSum'!P43+'14   EarthSum'!Q43,0)","v":0},{"$f":"SUM('15   Revegetation'!L43)+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T43+'18a Facility Characteristics'!$U43)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),'16   Other'!N43,0)","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W43+'18a Facility Characteristics'!$X43)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N43-W43","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X43","v":0},{"$f":"('18a Facility Characteristics'!$Z43+'18a Facility Characteristics'!$AA43)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K43+'18a Facility Characteristics'!$L43+'18a Facility Characteristics'!$Q43+'18a Facility Characteristics'!$R43+'18a Facility Characteristics'!$T43+'18a Facility Characteristics'!$U43+'18a Facility Characteristics'!$W43+'18a Facility Characteristics'!$X43+'18a Facility Characteristics'!$Z43+'18a Facility Characteristics'!$AA43","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B44,Quantities[],Quantities!$E$2)/43560","v":8.4348255280073463},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D44=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D44=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K44+'18a Facility Characteristics'!$L44)*'17   Sum'!$C$15","v":0},{"$f":"IF(D44=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":135.77907272727273},{"$f":"IF(D44=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":22.399776000000003},{"$f":"('18a Facility Characteristics'!$N44+'18a Facility Characteristics'!$O44)*'17   Sum'!$C$15","v":47.453654618181822},{"$f":"IF(D44=\"a\",'14   EarthSum'!P44+'14   EarthSum'!Q44,0)+IF(AND(C44=\"E\",D44=\"c\"),'14   EarthSum'!P44+'14   EarthSum'!Q44,0)","v":0},{"$f":"IF(D44=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C44=\"E\",D44=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q44+'18a Facility Characteristics'!$R44)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M44+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),'14   EarthSum'!P44+'14   EarthSum'!Q44,0)","v":0},{"$f":"SUM('15   Revegetation'!L44)+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T44+'18a Facility Characteristics'!$U44)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),'16   Other'!N44,0)","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W44+'18a Facility Characteristics'!$X44)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N44-W44","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X44","v":0},{"$f":"('18a Facility Characteristics'!$Z44+'18a Facility Characteristics'!$AA44)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K44+'18a Facility Characteristics'!$L44+'18a Facility Characteristics'!$Q44+'18a Facility Characteristics'!$R44+'18a Facility Characteristics'!$T44+'18a Facility Characteristics'!$U44+'18a Facility Characteristics'!$W44+'18a Facility Characteristics'!$X44+'18a Facility Characteristics'!$Z44+'18a Facility Characteristics'!$AA44","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B45,Quantities[],Quantities!$E$2)/43560","v":1.044536271808999},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D45=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D45=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K45+'18a Facility Characteristics'!$L45)*'17   Sum'!$C$15","v":0},{"$f":"IF(D45=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":158.40891818181819},{"$f":"IF(D45=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":26.133072000000002},{"$f":"('18a Facility Characteristics'!$N45+'18a Facility Characteristics'!$O45)*'17   Sum'!$C$15","v":55.362597054545454},{"$f":"IF(D45=\"a\",'14   EarthSum'!P45+'14   EarthSum'!Q45,0)+IF(AND(C45=\"E\",D45=\"c\"),'14   EarthSum'!P45+'14   EarthSum'!Q45,0)","v":0},{"$f":"IF(D45=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C45=\"E\",D45=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q45+'18a Facility Characteristics'!$R45)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M45+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),'14   EarthSum'!P45+'14   EarthSum'!Q45,0)","v":0},{"$f":"SUM('15   Revegetation'!L45)+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T45+'18a Facility Characteristics'!$U45)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),'16   Other'!N45,0)","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W45+'18a Facility Characteristics'!$X45)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N45-W45","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X45","v":0},{"$f":"('18a Facility Characteristics'!$Z45+'18a Facility Characteristics'!$AA45)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K45+'18a Facility Characteristics'!$L45+'18a Facility Characteristics'!$Q45+'18a Facility Characteristics'!$R45+'18a Facility Characteristics'!$T45+'18a Facility Characteristics'!$U45+'18a Facility Characteristics'!$W45+'18a Facility Characteristics'!$X45+'18a Facility Characteristics'!$Z45+'18a Facility Characteristics'!$AA45","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"VLOOKUP(B46,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D46=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1024.2013914268066},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D46=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":385.44256835006075},{"$f":"('18a Facility Characteristics'!$K46+'18a Facility Characteristics'!$L46)*'17   Sum'!$C$15","v":422.89318793306023},{"$f":"IF(D46=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D46=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N46+'18a Facility Characteristics'!$O46)*'17   Sum'!$C$15","v":0},{"$f":"IF(D46=\"a\",'14   EarthSum'!P46+'14   EarthSum'!Q46,0)+IF(AND(C46=\"E\",D46=\"c\"),'14   EarthSum'!P46+'14   EarthSum'!Q46,0)","v":0},{"$f":"IF(D46=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C46=\"E\",D46=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q46+'18a Facility Characteristics'!$R46)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M46+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),'14   EarthSum'!P46+'14   EarthSum'!Q46,0)","v":0},{"$f":"SUM('15   Revegetation'!L46)+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T46+'18a Facility Characteristics'!$U46)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),'16   Other'!N46,0)","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W46+'18a Facility Characteristics'!$X46)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N46-W46","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X46","v":0},{"$f":"('18a Facility Characteristics'!$Z46+'18a Facility Characteristics'!$AA46)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K46+'18a Facility Characteristics'!$L46+'18a Facility Characteristics'!$Q46+'18a Facility Characteristics'!$R46+'18a Facility Characteristics'!$T46+'18a Facility Characteristics'!$U46+'18a Facility Characteristics'!$W46+'18a Facility Characteristics'!$X46+'18a Facility Characteristics'!$Z46+'18a Facility Characteristics'!$AA46","v":1409.6439597768674},28.633076595315842]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"VLOOKUP(B47,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D47=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":207.04790723534168},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D47=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":77.919321145540934},{"$f":"('18a Facility Characteristics'!$K47+'18a Facility Characteristics'!$L47)*'17   Sum'!$C$15","v":85.490168514264781},{"$f":"IF(D47=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D47=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N47+'18a Facility Characteristics'!$O47)*'17   Sum'!$C$15","v":0},{"$f":"IF(D47=\"a\",'14   EarthSum'!P47+'14   EarthSum'!Q47,0)+IF(AND(C47=\"E\",D47=\"c\"),'14   EarthSum'!P47+'14   EarthSum'!Q47,0)","v":0},{"$f":"IF(D47=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C47=\"E\",D47=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q47+'18a Facility Characteristics'!$R47)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M47+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),'14   EarthSum'!P47+'14   EarthSum'!Q47,0)","v":0},{"$f":"SUM('15   Revegetation'!L47)+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T47+'18a Facility Characteristics'!$U47)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),'16   Other'!N47,0)","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W47+'18a Facility Characteristics'!$X47)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N47-W47","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X47","v":0},{"$f":"('18a Facility Characteristics'!$Z47+'18a Facility Characteristics'!$AA47)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K47+'18a Facility Characteristics'!$L47+'18a Facility Characteristics'!$Q47+'18a Facility Characteristics'!$R47+'18a Facility Characteristics'!$T47+'18a Facility Characteristics'!$U47+'18a Facility Characteristics'!$W47+'18a Facility Characteristics'!$X47+'18a Facility Characteristics'!$Z47+'18a Facility Characteristics'!$AA47","v":284.9672283808826},28.625524555555867]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"VLOOKUP(B48,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D48=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1433.3305844931233},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D48=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":539.41209844685568},{"$f":"('18a Facility Characteristics'!$K48+'18a Facility Characteristics'!$L48)*'17   Sum'!$C$15","v":591.82280488199365},{"$f":"IF(D48=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D48=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N48+'18a Facility Characteristics'!$O48)*'17   Sum'!$C$15","v":0},{"$f":"IF(D48=\"a\",'14   EarthSum'!P48+'14   EarthSum'!Q48,0)+IF(AND(C48=\"E\",D48=\"c\"),'14   EarthSum'!P48+'14   EarthSum'!Q48,0)","v":0},{"$f":"IF(D48=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C48=\"E\",D48=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q48+'18a Facility Characteristics'!$R48)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M48+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),'14   EarthSum'!P48+'14   EarthSum'!Q48,0)","v":0},{"$f":"SUM('15   Revegetation'!L48)+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T48+'18a Facility Characteristics'!$U48)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),'16   Other'!N48,0)","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W48+'18a Facility Characteristics'!$X48)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N48-W48","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X48","v":0},{"$f":"('18a Facility Characteristics'!$Z48+'18a Facility Characteristics'!$AA48)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K48+'18a Facility Characteristics'!$L48+'18a Facility Characteristics'!$Q48+'18a Facility Characteristics'!$R48+'18a Facility Characteristics'!$T48+'18a Facility Characteristics'!$U48+'18a Facility Characteristics'!$W48+'18a Facility Characteristics'!$X48+'18a Facility Characteristics'!$Z48+'18a Facility Characteristics'!$AA48","v":1972.742682939979},18.087318910135675]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B49,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D49=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":264.95748135844838},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D49=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":99.712705892825369},{"$f":"('18a Facility Characteristics'!$K49+'18a Facility Characteristics'!$L49)*'17   Sum'!$C$15","v":109.40105617538212},{"$f":"IF(D49=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D49=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N49+'18a Facility Characteristics'!$O49)*'17   Sum'!$C$15","v":0},{"$f":"IF(D49=\"a\",'14   EarthSum'!P49+'14   EarthSum'!Q49,0)+IF(AND(C49=\"E\",D49=\"c\"),'14   EarthSum'!P49+'14   EarthSum'!Q49,0)","v":0},{"$f":"IF(D49=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C49=\"E\",D49=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q49+'18a Facility Characteristics'!$R49)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M49+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),'14   EarthSum'!P49+'14   EarthSum'!Q49,0)","v":0},{"$f":"SUM('15   Revegetation'!L49)+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T49+'18a Facility Characteristics'!$U49)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),'16   Other'!N49,0)","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W49+'18a Facility Characteristics'!$X49)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N49-W49","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X49","v":0},{"$f":"('18a Facility Characteristics'!$Z49+'18a Facility Characteristics'!$AA49)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K49+'18a Facility Characteristics'!$L49+'18a Facility Characteristics'!$Q49+'18a Facility Characteristics'!$R49+'18a Facility Characteristics'!$T49+'18a Facility Characteristics'!$U49+'18a Facility Characteristics'!$W49+'18a Facility Characteristics'!$X49+'18a Facility Characteristics'!$Z49+'18a Facility Characteristics'!$AA49","v":364.67018725127377},28.592059319921677]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B50,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D50=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":176.99509344527183},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D50=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":66.609403164221277},{"$f":"('18a Facility Characteristics'!$K50+'18a Facility Characteristics'!$L50)*'17   Sum'!$C$15","v":73.081348982847928},{"$f":"IF(D50=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D50=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N50+'18a Facility Characteristics'!$O50)*'17   Sum'!$C$15","v":0},{"$f":"IF(D50=\"a\",'14   EarthSum'!P50+'14   EarthSum'!Q50,0)+IF(AND(C50=\"E\",D50=\"c\"),'14   EarthSum'!P50+'14   EarthSum'!Q50,0)","v":0},{"$f":"IF(D50=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C50=\"E\",D50=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q50+'18a Facility Characteristics'!$R50)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M50+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),'14   EarthSum'!P50+'14   EarthSum'!Q50,0)","v":0},{"$f":"SUM('15   Revegetation'!L50)+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T50+'18a Facility Characteristics'!$U50)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),'16   Other'!N50,0)","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W50+'18a Facility Characteristics'!$X50)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N50-W50","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X50","v":0},{"$f":"('18a Facility Characteristics'!$Z50+'18a Facility Characteristics'!$AA50)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K50+'18a Facility Characteristics'!$L50+'18a Facility Characteristics'!$Q50+'18a Facility Characteristics'!$R50+'18a Facility Characteristics'!$T50+'18a Facility Characteristics'!$U50+'18a Facility Characteristics'!$W50+'18a Facility Characteristics'!$X50+'18a Facility Characteristics'!$Z50+'18a Facility Characteristics'!$AA50","v":243.60449660949311},24.36044966094931]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B51,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D51=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D51=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K51+'18a Facility Characteristics'!$L51)*'17   Sum'!$C$15","v":0},{"$f":"IF(D51=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":20960.470695367134},{"$f":"IF(D51=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":7991.6398630219783},{"$f":"('18a Facility Characteristics'!$N51+'18a Facility Characteristics'!$O51)*'17   Sum'!$C$15","v":8685.633167516733},{"$f":"IF(D51=\"a\",'14   EarthSum'!P51+'14   EarthSum'!Q51,0)+IF(AND(C51=\"E\",D51=\"c\"),'14   EarthSum'!P51+'14   EarthSum'!Q51,0)","v":0},{"$f":"IF(D51=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C51=\"E\",D51=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q51+'18a Facility Characteristics'!$R51)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M51+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),'14   EarthSum'!P51+'14   EarthSum'!Q51,0)","v":0},{"$f":"SUM('15   Revegetation'!L51)+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T51+'18a Facility Characteristics'!$U51)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),'16   Other'!N51,0)","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W51+'18a Facility Characteristics'!$X51)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N51-W51","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X51","v":0},{"$f":"('18a Facility Characteristics'!$Z51+'18a Facility Characteristics'!$AA51)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K51+'18a Facility Characteristics'!$L51+'18a Facility Characteristics'!$Q51+'18a Facility Characteristics'!$R51+'18a Facility Characteristics'!$T51+'18a Facility Characteristics'!$U51+'18a Facility Characteristics'!$W51+'18a Facility Characteristics'!$X51+'18a Facility Characteristics'!$Z51+'18a Facility Characteristics'!$AA51","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B52,Quantities[],Quantities!$E$2)/43560","v":8.4348255280073463},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D52=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D52=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K52+'18a Facility Characteristics'!$L52)*'17   Sum'!$C$15","v":0},{"$f":"IF(D52=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":391863.10875262244},{"$f":"IF(D52=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":149406.41774076925},{"$f":"('18a Facility Characteristics'!$N52+'18a Facility Characteristics'!$O52)*'17   Sum'!$C$15","v":162380.85794801751},{"$f":"IF(D52=\"a\",'14   EarthSum'!P52+'14   EarthSum'!Q52,0)+IF(AND(C52=\"E\",D52=\"c\"),'14   EarthSum'!P52+'14   EarthSum'!Q52,0)","v":0},{"$f":"IF(D52=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C52=\"E\",D52=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q52+'18a Facility Characteristics'!$R52)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M52+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),'14   EarthSum'!P52+'14   EarthSum'!Q52,0)","v":0},{"$f":"SUM('15   Revegetation'!L52)+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T52+'18a Facility Characteristics'!$U52)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),'16   Other'!N52,0)","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W52+'18a Facility Characteristics'!$X52)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N52-W52","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X52","v":0},{"$f":"('18a Facility Characteristics'!$Z52+'18a Facility Characteristics'!$AA52)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K52+'18a Facility Characteristics'!$L52+'18a Facility Characteristics'!$Q52+'18a Facility Characteristics'!$R52+'18a Facility Characteristics'!$T52+'18a Facility Characteristics'!$U52+'18a Facility Characteristics'!$W52+'18a Facility Characteristics'!$X52+'18a Facility Characteristics'!$Z52+'18a Facility Characteristics'!$AA52","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B53,Quantities[],Quantities!$E$2)/43560","v":1.044536271808999},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D53=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D53=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K53+'18a Facility Characteristics'!$L53)*'17   Sum'!$C$15","v":0},{"$f":"IF(D53=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5496.0583806818186},{"$f":"IF(D53=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":2095.4929821428573},{"$f":"('18a Facility Characteristics'!$N53+'18a Facility Characteristics'!$O53)*'17   Sum'!$C$15","v":2277.4654088474026},{"$f":"IF(D53=\"a\",'14   EarthSum'!P53+'14   EarthSum'!Q53,0)+IF(AND(C53=\"E\",D53=\"c\"),'14   EarthSum'!P53+'14   EarthSum'!Q53,0)","v":0},{"$f":"IF(D53=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C53=\"E\",D53=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q53+'18a Facility Characteristics'!$R53)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M53+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),'14   EarthSum'!P53+'14   EarthSum'!Q53,0)","v":0},{"$f":"SUM('15   Revegetation'!L53)+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T53+'18a Facility Characteristics'!$U53)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),'16   Other'!N53,0)","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W53+'18a Facility Characteristics'!$X53)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N53-W53","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X53","v":0},{"$f":"('18a Facility Characteristics'!$Z53+'18a Facility Characteristics'!$AA53)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K53+'18a Facility Characteristics'!$L53+'18a Facility Characteristics'!$Q53+'18a Facility Characteristics'!$R53+'18a Facility Characteristics'!$T53+'18a Facility Characteristics'!$U53+'18a Facility Characteristics'!$W53+'18a Facility Characteristics'!$X53+'18a Facility Characteristics'!$Z53+'18a Facility Characteristics'!$AA53","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B54,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D54=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2374.1135676171657},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D54=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":519.57993995859215},{"$f":"('18a Facility Characteristics'!$K54+'18a Facility Characteristics'!$L54)*'17   Sum'!$C$15","v":868.10805227272738},{"$f":"IF(D54=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D54=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N54+'18a Facility Characteristics'!$O54)*'17   Sum'!$C$15","v":0},{"$f":"IF(D54=\"a\",'14   EarthSum'!P54+'14   EarthSum'!Q54,0)+IF(AND(C54=\"E\",D54=\"c\"),'14   EarthSum'!P54+'14   EarthSum'!Q54,0)","v":0},{"$f":"IF(D54=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C54=\"E\",D54=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q54+'18a Facility Characteristics'!$R54)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M54+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),'14   EarthSum'!P54+'14   EarthSum'!Q54,0)","v":0},{"$f":"SUM('15   Revegetation'!L54)+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T54+'18a Facility Characteristics'!$U54)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),'16   Other'!N54,0)","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W54+'18a Facility Characteristics'!$X54)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N54-W54","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X54","v":0},{"$f":"('18a Facility Characteristics'!$Z54+'18a Facility Characteristics'!$AA54)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K54+'18a Facility Characteristics'!$L54+'18a Facility Characteristics'!$Q54+'18a Facility Characteristics'!$R54+'18a Facility Characteristics'!$T54+'18a Facility Characteristics'!$U54+'18a Facility Characteristics'!$W54+'18a Facility Characteristics'!$X54+'18a Facility Characteristics'!$Z54+'18a Facility Characteristics'!$AA54","v":2893.6935075757578},58.777500000000011]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B55,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D55=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":480.06664788768546},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D55=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":105.06363448146057},{"$f":"('18a Facility Characteristics'!$K55+'18a Facility Characteristics'!$L55)*'17   Sum'!$C$15","v":175.53908471074379},{"$f":"IF(D55=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D55=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N55+'18a Facility Characteristics'!$O55)*'17   Sum'!$C$15","v":0},{"$f":"IF(D55=\"a\",'14   EarthSum'!P55+'14   EarthSum'!Q55,0)+IF(AND(C55=\"E\",D55=\"c\"),'14   EarthSum'!P55+'14   EarthSum'!Q55,0)","v":0},{"$f":"IF(D55=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C55=\"E\",D55=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q55+'18a Facility Characteristics'!$R55)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M55+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),'14   EarthSum'!P55+'14   EarthSum'!Q55,0)","v":0},{"$f":"SUM('15   Revegetation'!L55)+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T55+'18a Facility Characteristics'!$U55)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),'16   Other'!N55,0)","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W55+'18a Facility Characteristics'!$X55)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N55-W55","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X55","v":0},{"$f":"('18a Facility Characteristics'!$Z55+'18a Facility Characteristics'!$AA55)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K55+'18a Facility Characteristics'!$L55+'18a Facility Characteristics'!$Q55+'18a Facility Characteristics'!$R55+'18a Facility Characteristics'!$T55+'18a Facility Characteristics'!$U55+'18a Facility Characteristics'!$W55+'18a Facility Characteristics'!$X55+'18a Facility Characteristics'!$Z55+'18a Facility Characteristics'!$AA55","v":585.13028236914602},58.777500000000003]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B56,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D56=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5259.6435832670304},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D56=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1151.0844866365519},{"$f":"('18a Facility Characteristics'!$K56+'18a Facility Characteristics'!$L56)*'17   Sum'!$C$15","v":1923.2184209710745},{"$f":"IF(D56=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D56=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N56+'18a Facility Characteristics'!$O56)*'17   Sum'!$C$15","v":0},{"$f":"IF(D56=\"a\",'14   EarthSum'!P56+'14   EarthSum'!Q56,0)+IF(AND(C56=\"E\",D56=\"c\"),'14   EarthSum'!P56+'14   EarthSum'!Q56,0)","v":0},{"$f":"IF(D56=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C56=\"E\",D56=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q56+'18a Facility Characteristics'!$R56)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M56+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),'14   EarthSum'!P56+'14   EarthSum'!Q56,0)","v":0},{"$f":"SUM('15   Revegetation'!L56)+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T56+'18a Facility Characteristics'!$U56)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),'16   Other'!N56,0)","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W56+'18a Facility Characteristics'!$X56)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N56-W56","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X56","v":0},{"$f":"('18a Facility Characteristics'!$Z56+'18a Facility Characteristics'!$AA56)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K56+'18a Facility Characteristics'!$L56+'18a Facility Characteristics'!$Q56+'18a Facility Characteristics'!$R56+'18a Facility Characteristics'!$T56+'18a Facility Characteristics'!$U56+'18a Facility Characteristics'!$W56+'18a Facility Characteristics'!$X56+'18a Facility Characteristics'!$Z56+'18a Facility Characteristics'!$AA56","v":6410.7280699035819},58.777500000000003]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B57,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D57=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":615.05633221151379},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D57=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":134.60642174854129},{"$f":"('18a Facility Characteristics'!$K57+'18a Facility Characteristics'!$L57)*'17   Sum'!$C$15","v":224.8988261880165},{"$f":"IF(D57=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D57=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N57+'18a Facility Characteristics'!$O57)*'17   Sum'!$C$15","v":0},{"$f":"IF(D57=\"a\",'14   EarthSum'!P57+'14   EarthSum'!Q57,0)+IF(AND(C57=\"E\",D57=\"c\"),'14   EarthSum'!P57+'14   EarthSum'!Q57,0)","v":0},{"$f":"IF(D57=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C57=\"E\",D57=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q57+'18a Facility Characteristics'!$R57)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M57+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),'14   EarthSum'!P57+'14   EarthSum'!Q57,0)","v":0},{"$f":"SUM('15   Revegetation'!L57)+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T57+'18a Facility Characteristics'!$U57)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),'16   Other'!N57,0)","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W57+'18a Facility Characteristics'!$X57)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N57-W57","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X57","v":0},{"$f":"('18a Facility Characteristics'!$Z57+'18a Facility Characteristics'!$AA57)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K57+'18a Facility Characteristics'!$L57+'18a Facility Characteristics'!$Q57+'18a Facility Characteristics'!$R57+'18a Facility Characteristics'!$T57+'18a Facility Characteristics'!$U57+'18a Facility Characteristics'!$W57+'18a Facility Characteristics'!$X57+'18a Facility Characteristics'!$Z57+'18a Facility Characteristics'!$AA57","v":749.66275396005506},58.777499999999996]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B58,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D58=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":492.0780517175815},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D58=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":107.69235644568387},{"$f":"('18a Facility Characteristics'!$K58+'18a Facility Characteristics'!$L58)*'17   Sum'!$C$15","v":179.93112244897961},{"$f":"IF(D58=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D58=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N58+'18a Facility Characteristics'!$O58)*'17   Sum'!$C$15","v":0},{"$f":"IF(D58=\"a\",'14   EarthSum'!P58+'14   EarthSum'!Q58,0)+IF(AND(C58=\"E\",D58=\"c\"),'14   EarthSum'!P58+'14   EarthSum'!Q58,0)","v":0},{"$f":"IF(D58=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C58=\"E\",D58=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q58+'18a Facility Characteristics'!$R58)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M58+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),'14   EarthSum'!P58+'14   EarthSum'!Q58,0)","v":0},{"$f":"SUM('15   Revegetation'!L58)+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T58+'18a Facility Characteristics'!$U58)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),'16   Other'!N58,0)","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W58+'18a Facility Characteristics'!$X58)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N58-W58","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X58","v":0},{"$f":"('18a Facility Characteristics'!$Z58+'18a Facility Characteristics'!$AA58)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K58+'18a Facility Characteristics'!$L58+'18a Facility Characteristics'!$Q58+'18a Facility Characteristics'!$R58+'18a Facility Characteristics'!$T58+'18a Facility Characteristics'!$U58+'18a Facility Characteristics'!$W58+'18a Facility Characteristics'!$X58+'18a Facility Characteristics'!$Z58+'18a Facility Characteristics'!$AA58","v":599.77040816326542},59.977040816326543]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B59,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D59=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D59=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K59+'18a Facility Characteristics'!$L59)*'17   Sum'!$C$15","v":0},{"$f":"IF(D59=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D59=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N59+'18a Facility Characteristics'!$O59)*'17   Sum'!$C$15","v":0},{"$f":"IF(D59=\"a\",'14   EarthSum'!P59+'14   EarthSum'!Q59,0)+IF(AND(C59=\"E\",D59=\"c\"),'14   EarthSum'!P59+'14   EarthSum'!Q59,0)","v":0},{"$f":"IF(D59=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C59=\"E\",D59=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q59+'18a Facility Characteristics'!$R59)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M59+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),'14   EarthSum'!P59+'14   EarthSum'!Q59,0)","v":42068.220302174872},{"$f":"SUM('15   Revegetation'!L59)+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":219.40402394444445},{"$f":"('18a Facility Characteristics'!$T59+'18a Facility Characteristics'!$U59)*'17   Sum'!$C$15","v":12686.287297835794},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),'16   Other'!N59,0)","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W59+'18a Facility Characteristics'!$X59)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N59-W59","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X59","v":0},{"$f":"('18a Facility Characteristics'!$Z59+'18a Facility Characteristics'!$AA59)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K59+'18a Facility Characteristics'!$L59+'18a Facility Characteristics'!$Q59+'18a Facility Characteristics'!$R59+'18a Facility Characteristics'!$T59+'18a Facility Characteristics'!$U59+'18a Facility Characteristics'!$W59+'18a Facility Characteristics'!$X59+'18a Facility Characteristics'!$Z59+'18a Facility Characteristics'!$AA59","v":42287.624326119316},858.95787937499995]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B60,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D60=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D60=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K60+'18a Facility Characteristics'!$L60)*'17   Sum'!$C$15","v":0},{"$f":"IF(D60=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D60=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N60+'18a Facility Characteristics'!$O60)*'17   Sum'!$C$15","v":0},{"$f":"IF(D60=\"a\",'14   EarthSum'!P60+'14   EarthSum'!Q60,0)+IF(AND(C60=\"E\",D60=\"c\"),'14   EarthSum'!P60+'14   EarthSum'!Q60,0)","v":0},{"$f":"IF(D60=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C60=\"E\",D60=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q60+'18a Facility Characteristics'!$R60)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M60+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),'14   EarthSum'!P60+'14   EarthSum'!Q60,0)","v":8506.5642092831731},{"$f":"SUM('15   Revegetation'!L60)+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":44.365423686868688},{"$f":"('18a Facility Characteristics'!$T60+'18a Facility Characteristics'!$U60)*'17   Sum'!$C$15","v":2565.2788898910121},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),'16   Other'!N60,0)","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W60+'18a Facility Characteristics'!$X60)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N60-W60","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X60","v":0},{"$f":"('18a Facility Characteristics'!$Z60+'18a Facility Characteristics'!$AA60)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K60+'18a Facility Characteristics'!$L60+'18a Facility Characteristics'!$Q60+'18a Facility Characteristics'!$R60+'18a Facility Characteristics'!$T60+'18a Facility Characteristics'!$U60+'18a Facility Characteristics'!$W60+'18a Facility Characteristics'!$X60+'18a Facility Characteristics'!$Z60+'18a Facility Characteristics'!$AA60","v":8550.929632970041},858.95787937499995]
[12,{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B61,Quantities[],Quantities!$E$2)/43560","v":8.0515840220385684},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D61=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D61=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K61+'18a Facility Characteristics'!$L61)*'17   Sum'!$C$15","v":0},{"$f":"IF(D61=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D61=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N61+'18a Facility Characteristics'!$O61)*'17   Sum'!$C$15","v":0},{"$f":"IF(D61=\"a\",'14   EarthSum'!P61+'14   EarthSum'!Q61,0)+IF(AND(C61=\"E\",D61=\"c\"),'14   EarthSum'!P61+'14   EarthSum'!Q61,0)","v":0},{"$f":"IF(D61=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C61=\"E\",D61=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q61+'18a Facility Characteristics'!$R61)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M61+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),'14   EarthSum'!P61+'14   EarthSum'!Q61,0)","v":6880.0888880851844},{"$f":"SUM('15   Revegetation'!L61)+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":35.882649094696973},{"$f":"('18a Facility Characteristics'!$T61+'18a Facility Characteristics'!$U61)*'17   Sum'!$C$15","v":2074.7914611539641},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),'16   Other'!N61,0)","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W61+'18a Facility Characteristics'!$X61)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N61-W61","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X61","v":0},{"$f":"('18a Facility Characteristics'!$Z61+'18a Facility Characteristics'!$AA61)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K61+'18a Facility Characteristics'!$L61+'18a Facility Characteristics'!$Q61+'18a Facility Characteristics'!$R61+'18a Facility Characteristics'!$T61+'18a Facility Characteristics'!$U61+'18a Facility Characteristics'!$W61+'18a Facility Characteristics'!$X61+'18a Facility Characteristics'!$Z61+'18a Facility Characteristics'!$AA61","v":6915.9715371798811},858.95787937499995]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B62,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D62=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D62=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K62+'18a Facility Characteristics'!$L62)*'17   Sum'!$C$15","v":0},{"$f":"IF(D62=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D62=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N62+'18a Facility Characteristics'!$O62)*'17   Sum'!$C$15","v":0},{"$f":"IF(D62=\"a\",'14   EarthSum'!P62+'14   EarthSum'!Q62,0)+IF(AND(C62=\"E\",D62=\"c\"),'14   EarthSum'!P62+'14   EarthSum'!Q62,0)","v":0},{"$f":"IF(D62=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C62=\"E\",D62=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q62+'18a Facility Characteristics'!$R62)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M62+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),'14   EarthSum'!P62+'14   EarthSum'!Q62,0)","v":93198.509115077613},{"$f":"SUM('15   Revegetation'!L62)+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":486.07066756313134},{"$f":"('18a Facility Characteristics'!$T62+'18a Facility Characteristics'!$U62)*'17   Sum'!$C$15","v":28105.373934792224},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),'16   Other'!N62,0)","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W62+'18a Facility Characteristics'!$X62)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N62-W62","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X62","v":0},{"$f":"('18a Facility Characteristics'!$Z62+'18a Facility Characteristics'!$AA62)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K62+'18a Facility Characteristics'!$L62+'18a Facility Characteristics'!$Q62+'18a Facility Characteristics'!$R62+'18a Facility Characteristics'!$T62+'18a Facility Characteristics'!$U62+'18a Facility Characteristics'!$W62+'18a Facility Characteristics'!$X62+'18a Facility Characteristics'!$Z62+'18a Facility Characteristics'!$AA62","v":93684.579782640751},858.95787937499995]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B63,Quantities[],Quantities!$E$2)/43560","v":8.8862947658402209},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D63=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D63=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K63+'18a Facility Characteristics'!$L63)*'17   Sum'!$C$15","v":0},{"$f":"IF(D63=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D63=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N63+'18a Facility Characteristics'!$O63)*'17   Sum'!$C$15","v":0},{"$f":"IF(D63=\"a\",'14   EarthSum'!P63+'14   EarthSum'!Q63,0)+IF(AND(C63=\"E\",D63=\"c\"),'14   EarthSum'!P63+'14   EarthSum'!Q63,0)","v":0},{"$f":"IF(D63=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C63=\"E\",D63=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q63+'18a Facility Characteristics'!$R63)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M63+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),'14   EarthSum'!P63+'14   EarthSum'!Q63,0)","v":2209.4883305785124},{"$f":"SUM('15   Revegetation'!L63)+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T63+'18a Facility Characteristics'!$U63)*'17   Sum'!$C$15","v":662.84649917355375},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),'16   Other'!N63,0)","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W63+'18a Facility Characteristics'!$X63)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N63-W63","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X63","v":0},{"$f":"('18a Facility Characteristics'!$Z63+'18a Facility Characteristics'!$AA63)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K63+'18a Facility Characteristics'!$L63+'18a Facility Characteristics'!$Q63+'18a Facility Characteristics'!$R63+'18a Facility Characteristics'!$T63+'18a Facility Characteristics'!$U63+'18a Facility Characteristics'!$W63+'18a Facility Characteristics'!$X63+'18a Facility Characteristics'!$Z63+'18a Facility Characteristics'!$AA63","v":2209.4883305785124},248.64]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B64,Quantities[],Quantities!$E$2)/43560","v":15.123370064279156},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D64=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D64=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K64+'18a Facility Characteristics'!$L64)*'17   Sum'!$C$15","v":0},{"$f":"IF(D64=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D64=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N64+'18a Facility Characteristics'!$O64)*'17   Sum'!$C$15","v":0},{"$f":"IF(D64=\"a\",'14   EarthSum'!P64+'14   EarthSum'!Q64,0)+IF(AND(C64=\"E\",D64=\"c\"),'14   EarthSum'!P64+'14   EarthSum'!Q64,0)","v":0},{"$f":"IF(D64=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C64=\"E\",D64=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q64+'18a Facility Characteristics'!$R64)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M64+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),'14   EarthSum'!P64+'14   EarthSum'!Q64,0)","v":12922.939144004964},{"$f":"SUM('15   Revegetation'!L64)+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":67.398735411616158},{"$f":"('18a Facility Characteristics'!$T64+'18a Facility Characteristics'!$U64)*'17   Sum'!$C$15","v":3897.1013638249738},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),'16   Other'!N64,0)","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W64+'18a Facility Characteristics'!$X64)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N64-W64","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X64","v":0},{"$f":"('18a Facility Characteristics'!$Z64+'18a Facility Characteristics'!$AA64)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K64+'18a Facility Characteristics'!$L64+'18a Facility Characteristics'!$Q64+'18a Facility Characteristics'!$R64+'18a Facility Characteristics'!$T64+'18a Facility Characteristics'!$U64+'18a Facility Characteristics'!$W64+'18a Facility Characteristics'!$X64+'18a Facility Characteristics'!$Z64+'18a Facility Characteristics'!$AA64","v":12990.33787941658},858.95787937499995]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B65,Quantities[],Quantities!$E$2)/43560","v":7.0536042240587697},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D65=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D65=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K65+'18a Facility Characteristics'!$L65)*'17   Sum'!$C$15","v":0},{"$f":"IF(D65=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D65=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N65+'18a Facility Characteristics'!$O65)*'17   Sum'!$C$15","v":0},{"$f":"IF(D65=\"a\",'14   EarthSum'!P65+'14   EarthSum'!Q65,0)+IF(AND(C65=\"E\",D65=\"c\"),'14   EarthSum'!P65+'14   EarthSum'!Q65,0)","v":0},{"$f":"IF(D65=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C65=\"E\",D65=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q65+'18a Facility Characteristics'!$R65)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M65+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),'14   EarthSum'!P65+'14   EarthSum'!Q65,0)","v":6027.3138689311436},{"$f":"SUM('15   Revegetation'!L65)+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":31.435057316919192},{"$f":"('18a Facility Characteristics'!$T65+'18a Facility Characteristics'!$U65)*'17   Sum'!$C$15","v":1817.6246778744189},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),'16   Other'!N65,0)","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W65+'18a Facility Characteristics'!$X65)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N65-W65","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X65","v":0},{"$f":"('18a Facility Characteristics'!$Z65+'18a Facility Characteristics'!$AA65)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K65+'18a Facility Characteristics'!$L65+'18a Facility Characteristics'!$Q65+'18a Facility Characteristics'!$R65+'18a Facility Characteristics'!$T65+'18a Facility Characteristics'!$U65+'18a Facility Characteristics'!$W65+'18a Facility Characteristics'!$X65+'18a Facility Characteristics'!$Z65+'18a Facility Characteristics'!$AA65","v":6058.7489262480631},858.95787937499995]
[15,{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B66,Quantities[],Quantities!$E$2)/43560","v":13.691483011937557},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D66=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D66=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K66+'18a Facility Characteristics'!$L66)*'17   Sum'!$C$15","v":0},{"$f":"IF(D66=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D66=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N66+'18a Facility Characteristics'!$O66)*'17   Sum'!$C$15","v":0},{"$f":"IF(D66=\"a\",'14   EarthSum'!P66+'14   EarthSum'!Q66,0)+IF(AND(C66=\"E\",D66=\"c\"),'14   EarthSum'!P66+'14   EarthSum'!Q66,0)","v":0},{"$f":"IF(D66=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C66=\"E\",D66=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q66+'18a Facility Characteristics'!$R66)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M66+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),'14   EarthSum'!P66+'14   EarthSum'!Q66,0)","v":11699.389818699136},{"$f":"SUM('15   Revegetation'!L66)+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":61.017394733585853},{"$f":"('18a Facility Characteristics'!$T66+'18a Facility Characteristics'!$U66)*'17   Sum'!$C$15","v":3528.1221640298163},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),'16   Other'!N66,0)","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W66+'18a Facility Characteristics'!$X66)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N66-W66","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X66","v":0},{"$f":"('18a Facility Characteristics'!$Z66+'18a Facility Characteristics'!$AA66)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K66+'18a Facility Characteristics'!$L66+'18a Facility Characteristics'!$Q66+'18a Facility Characteristics'!$R66+'18a Facility Characteristics'!$T66+'18a Facility Characteristics'!$U66+'18a Facility Characteristics'!$W66+'18a Facility Characteristics'!$X66+'18a Facility Characteristics'!$Z66+'18a Facility Characteristics'!$AA66","v":11760.407213432722},858.95787937500006]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B67,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D67=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D67=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K67+'18a Facility Characteristics'!$L67)*'17   Sum'!$C$15","v":0},{"$f":"IF(D67=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D67=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N67+'18a Facility Characteristics'!$O67)*'17   Sum'!$C$15","v":0},{"$f":"IF(D67=\"a\",'14   EarthSum'!P67+'14   EarthSum'!Q67,0)+IF(AND(C67=\"E\",D67=\"c\"),'14   EarthSum'!P67+'14   EarthSum'!Q67,0)","v":0},{"$f":"IF(D67=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C67=\"E\",D67=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q67+'18a Facility Characteristics'!$R67)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M67+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),'14   EarthSum'!P67+'14   EarthSum'!Q67,0)","v":25756.661762726697},{"$f":"SUM('15   Revegetation'!L67)+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":134.33216792929292},{"$f":"('18a Facility Characteristics'!$T67+'18a Facility Characteristics'!$U67)*'17   Sum'!$C$15","v":7767.2981791967968},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),'16   Other'!N67,0)","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W67+'18a Facility Characteristics'!$X67)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N67-W67","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X67","v":0},{"$f":"('18a Facility Characteristics'!$Z67+'18a Facility Characteristics'!$AA67)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K67+'18a Facility Characteristics'!$L67+'18a Facility Characteristics'!$Q67+'18a Facility Characteristics'!$R67+'18a Facility Characteristics'!$T67+'18a Facility Characteristics'!$U67+'18a Facility Characteristics'!$W67+'18a Facility Characteristics'!$X67+'18a Facility Characteristics'!$Z67+'18a Facility Characteristics'!$AA67","v":25890.99393065599},858.95787937499995]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B68,Quantities[],Quantities!$E$2)/43560","v":8.4348255280073463},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D68=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D68=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K68+'18a Facility Characteristics'!$L68)*'17   Sum'!$C$15","v":0},{"$f":"IF(D68=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D68=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N68+'18a Facility Characteristics'!$O68)*'17   Sum'!$C$15","v":0},{"$f":"IF(D68=\"a\",'14   EarthSum'!P68+'14   EarthSum'!Q68,0)+IF(AND(C68=\"E\",D68=\"c\"),'14   EarthSum'!P68+'14   EarthSum'!Q68,0)","v":0},{"$f":"IF(D68=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C68=\"E\",D68=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q68+'18a Facility Characteristics'!$R68)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M68+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),'14   EarthSum'!P68+'14   EarthSum'!Q68,0)","v":2097.2350192837466},{"$f":"SUM('15   Revegetation'!L68)+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T68+'18a Facility Characteristics'!$U68)*'17   Sum'!$C$15","v":629.17050578512396},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),'16   Other'!N68,0)","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W68+'18a Facility Characteristics'!$X68)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N68-W68","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X68","v":0},{"$f":"('18a Facility Characteristics'!$Z68+'18a Facility Characteristics'!$AA68)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K68+'18a Facility Characteristics'!$L68+'18a Facility Characteristics'!$Q68+'18a Facility Characteristics'!$R68+'18a Facility Characteristics'!$T68+'18a Facility Characteristics'!$U68+'18a Facility Characteristics'!$W68+'18a Facility Characteristics'!$X68+'18a Facility Characteristics'!$Z68+'18a Facility Characteristics'!$AA68","v":2097.2350192837466},248.64000000000001]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B69,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D69=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D69=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K69+'18a Facility Characteristics'!$L69)*'17   Sum'!$C$15","v":0},{"$f":"IF(D69=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D69=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N69+'18a Facility Characteristics'!$O69)*'17   Sum'!$C$15","v":0},{"$f":"IF(D69=\"a\",'14   EarthSum'!P69+'14   EarthSum'!Q69,0)+IF(AND(C69=\"E\",D69=\"c\"),'14   EarthSum'!P69+'14   EarthSum'!Q69,0)","v":0},{"$f":"IF(D69=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C69=\"E\",D69=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q69+'18a Facility Characteristics'!$R69)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M69+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),'14   EarthSum'!P69+'14   EarthSum'!Q69,0)","v":8504.0532780526846},{"$f":"SUM('15   Revegetation'!L69)+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":44.35232809090909},{"$f":"('18a Facility Characteristics'!$T69+'18a Facility Characteristics'!$U69)*'17   Sum'!$C$15","v":2564.5216818430777},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),'16   Other'!N69,0)","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W69+'18a Facility Characteristics'!$X69)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N69-W69","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X69","v":0},{"$f":"('18a Facility Characteristics'!$Z69+'18a Facility Characteristics'!$AA69)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K69+'18a Facility Characteristics'!$L69+'18a Facility Characteristics'!$Q69+'18a Facility Characteristics'!$R69+'18a Facility Characteristics'!$T69+'18a Facility Characteristics'!$U69+'18a Facility Characteristics'!$W69+'18a Facility Characteristics'!$X69+'18a Facility Characteristics'!$Z69+'18a Facility Characteristics'!$AA69","v":8548.4056061435931},858.95787937499983]
[21,{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B70,Quantities[],Quantities!$E$2)/43560","v":40.668044077134986},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D70=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D70=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K70+'18a Facility Characteristics'!$L70)*'17   Sum'!$C$15","v":0},{"$f":"IF(D70=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D70=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N70+'18a Facility Characteristics'!$O70)*'17   Sum'!$C$15","v":0},{"$f":"IF(D70=\"a\",'14   EarthSum'!P70+'14   EarthSum'!Q70,0)+IF(AND(C70=\"E\",D70=\"c\"),'14   EarthSum'!P70+'14   EarthSum'!Q70,0)","v":0},{"$f":"IF(D70=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C70=\"E\",D70=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q70+'18a Facility Characteristics'!$R70)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M70+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),'14   EarthSum'!P70+'14   EarthSum'!Q70,0)","v":34750.895896930953},{"$f":"SUM('15   Revegetation'!L70)+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":181.2410018939394},{"$f":"('18a Facility Characteristics'!$T70+'18a Facility Characteristics'!$U70)*'17   Sum'!$C$15","v":10479.641069647469},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),'16   Other'!N70,0)","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W70+'18a Facility Characteristics'!$X70)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N70-W70","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X70","v":0},{"$f":"('18a Facility Characteristics'!$Z70+'18a Facility Characteristics'!$AA70)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K70+'18a Facility Characteristics'!$L70+'18a Facility Characteristics'!$Q70+'18a Facility Characteristics'!$R70+'18a Facility Characteristics'!$T70+'18a Facility Characteristics'!$U70+'18a Facility Characteristics'!$W70+'18a Facility Characteristics'!$X70+'18a Facility Characteristics'!$Z70+'18a Facility Characteristics'!$AA70","v":34932.136898824894},858.95787937499995]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B71,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D71=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D71=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K71+'18a Facility Characteristics'!$L71)*'17   Sum'!$C$15","v":0},{"$f":"IF(D71=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D71=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N71+'18a Facility Characteristics'!$O71)*'17   Sum'!$C$15","v":0},{"$f":"IF(D71=\"a\",'14   EarthSum'!P71+'14   EarthSum'!Q71,0)+IF(AND(C71=\"E\",D71=\"c\"),'14   EarthSum'!P71+'14   EarthSum'!Q71,0)","v":0},{"$f":"IF(D71=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C71=\"E\",D71=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q71+'18a Facility Characteristics'!$R71)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M71+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),'14   EarthSum'!P71+'14   EarthSum'!Q71,0)","v":8545.0128437499989},{"$f":"SUM('15   Revegetation'!L71)+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":44.565950000000001},{"$f":"('18a Facility Characteristics'!$T71+'18a Facility Characteristics'!$U71)*'17   Sum'!$C$15","v":2576.8736381249996},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),'16   Other'!N71,0)","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W71+'18a Facility Characteristics'!$X71)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N71-W71","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X71","v":0},{"$f":"('18a Facility Characteristics'!$Z71+'18a Facility Characteristics'!$AA71)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K71+'18a Facility Characteristics'!$L71+'18a Facility Characteristics'!$Q71+'18a Facility Characteristics'!$R71+'18a Facility Characteristics'!$T71+'18a Facility Characteristics'!$U71+'18a Facility Characteristics'!$W71+'18a Facility Characteristics'!$X71+'18a Facility Characteristics'!$Z71+'18a Facility Characteristics'!$AA71","v":8589.578793749999},858.95787937499995]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"VLOOKUP(B72,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D72=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":183.07279205080152},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D72=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":44.991324883872082},{"$f":"('18a Facility Characteristics'!$K72+'18a Facility Characteristics'!$L72)*'17   Sum'!$C$15","v":68.419235080402089},{"$f":"IF(D72=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D72=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N72+'18a Facility Characteristics'!$O72)*'17   Sum'!$C$15","v":0},{"$f":"IF(D72=\"a\",'14   EarthSum'!P72+'14   EarthSum'!Q72,0)+IF(AND(C72=\"E\",D72=\"c\"),'14   EarthSum'!P72+'14   EarthSum'!Q72,0)","v":0},{"$f":"IF(D72=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C72=\"E\",D72=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q72+'18a Facility Characteristics'!$R72)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M72+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),'14   EarthSum'!P72+'14   EarthSum'!Q72,0)","v":0},{"$f":"SUM('15   Revegetation'!L72)+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T72+'18a Facility Characteristics'!$U72)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),'16   Other'!N72,0)","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W72+'18a Facility Characteristics'!$X72)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N72-W72","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X72","v":0},{"$f":"('18a Facility Characteristics'!$Z72+'18a Facility Characteristics'!$AA72)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K72+'18a Facility Characteristics'!$L72+'18a Facility Characteristics'!$Q72+'18a Facility Characteristics'!$R72+'18a Facility Characteristics'!$T72+'18a Facility Characteristics'!$U72+'18a Facility Characteristics'!$W72+'18a Facility Characteristics'!$X72+'18a Facility Characteristics'!$Z72+'18a Facility Characteristics'!$AA72","v":228.06411693467362},4.6325011954559363]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"VLOOKUP(B73,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D73=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":37.009165173115449},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D73=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":9.095242145662306},{"$f":"('18a Facility Characteristics'!$K73+'18a Facility Characteristics'!$L73)*'17   Sum'!$C$15","v":13.831322195633325},{"$f":"IF(D73=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D73=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N73+'18a Facility Characteristics'!$O73)*'17   Sum'!$C$15","v":0},{"$f":"IF(D73=\"a\",'14   EarthSum'!P73+'14   EarthSum'!Q73,0)+IF(AND(C73=\"E\",D73=\"c\"),'14   EarthSum'!P73+'14   EarthSum'!Q73,0)","v":0},{"$f":"IF(D73=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C73=\"E\",D73=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q73+'18a Facility Characteristics'!$R73)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M73+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),'14   EarthSum'!P73+'14   EarthSum'!Q73,0)","v":0},{"$f":"SUM('15   Revegetation'!L73)+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T73+'18a Facility Characteristics'!$U73)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),'16   Other'!N73,0)","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W73+'18a Facility Characteristics'!$X73)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N73-W73","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X73","v":0},{"$f":"('18a Facility Characteristics'!$Z73+'18a Facility Characteristics'!$AA73)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K73+'18a Facility Characteristics'!$L73+'18a Facility Characteristics'!$Q73+'18a Facility Characteristics'!$R73+'18a Facility Characteristics'!$T73+'18a Facility Characteristics'!$U73+'18a Facility Characteristics'!$W73+'18a Facility Characteristics'!$X73+'18a Facility Characteristics'!$Z73+'18a Facility Characteristics'!$AA73","v":46.104407318777753},4.6312793626186677]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"VLOOKUP(B74,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D74=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":427.00559061828454},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D74=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":104.93939071735923},{"$f":"('18a Facility Characteristics'!$K74+'18a Facility Characteristics'!$L74)*'17   Sum'!$C$15","v":159.58349440069313},{"$f":"IF(D74=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D74=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N74+'18a Facility Characteristics'!$O74)*'17   Sum'!$C$15","v":0},{"$f":"IF(D74=\"a\",'14   EarthSum'!P74+'14   EarthSum'!Q74,0)+IF(AND(C74=\"E\",D74=\"c\"),'14   EarthSum'!P74+'14   EarthSum'!Q74,0)","v":0},{"$f":"IF(D74=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C74=\"E\",D74=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q74+'18a Facility Characteristics'!$R74)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M74+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),'14   EarthSum'!P74+'14   EarthSum'!Q74,0)","v":0},{"$f":"SUM('15   Revegetation'!L74)+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T74+'18a Facility Characteristics'!$U74)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),'16   Other'!N74,0)","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W74+'18a Facility Characteristics'!$X74)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N74-W74","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X74","v":0},{"$f":"('18a Facility Characteristics'!$Z74+'18a Facility Characteristics'!$AA74)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K74+'18a Facility Characteristics'!$L74+'18a Facility Characteristics'!$Q74+'18a Facility Characteristics'!$R74+'18a Facility Characteristics'!$T74+'18a Facility Characteristics'!$U74+'18a Facility Characteristics'!$W74+'18a Facility Characteristics'!$X74+'18a Facility Characteristics'!$Z74+'18a Facility Characteristics'!$AA74","v":531.94498133564377},4.877198938953911]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B75,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D75=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":47.360320238840259},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D75=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":11.639105574347717},{"$f":"('18a Facility Characteristics'!$K75+'18a Facility Characteristics'!$L75)*'17   Sum'!$C$15","v":17.699827743956391},{"$f":"IF(D75=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D75=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N75+'18a Facility Characteristics'!$O75)*'17   Sum'!$C$15","v":0},{"$f":"IF(D75=\"a\",'14   EarthSum'!P75+'14   EarthSum'!Q75,0)+IF(AND(C75=\"E\",D75=\"c\"),'14   EarthSum'!P75+'14   EarthSum'!Q75,0)","v":0},{"$f":"IF(D75=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C75=\"E\",D75=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q75+'18a Facility Characteristics'!$R75)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M75+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),'14   EarthSum'!P75+'14   EarthSum'!Q75,0)","v":0},{"$f":"SUM('15   Revegetation'!L75)+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T75+'18a Facility Characteristics'!$U75)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),'16   Other'!N75,0)","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W75+'18a Facility Characteristics'!$X75)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N75-W75","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X75","v":0},{"$f":"('18a Facility Characteristics'!$Z75+'18a Facility Characteristics'!$AA75)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K75+'18a Facility Characteristics'!$L75+'18a Facility Characteristics'!$Q75+'18a Facility Characteristics'!$R75+'18a Facility Characteristics'!$T75+'18a Facility Characteristics'!$U75+'18a Facility Characteristics'!$W75+'18a Facility Characteristics'!$X75+'18a Facility Characteristics'!$Z75+'18a Facility Characteristics'!$AA75","v":58.999425813187976},4.6258650738828573]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B76,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D76=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":39.546648500421021},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D76=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":9.7188451152097066},{"$f":"('18a Facility Characteristics'!$K76+'18a Facility Characteristics'!$L76)*'17   Sum'!$C$15","v":14.779648084689219},{"$f":"IF(D76=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D76=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N76+'18a Facility Characteristics'!$O76)*'17   Sum'!$C$15","v":0},{"$f":"IF(D76=\"a\",'14   EarthSum'!P76+'14   EarthSum'!Q76,0)+IF(AND(C76=\"E\",D76=\"c\"),'14   EarthSum'!P76+'14   EarthSum'!Q76,0)","v":0},{"$f":"IF(D76=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C76=\"E\",D76=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q76+'18a Facility Characteristics'!$R76)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M76+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),'14   EarthSum'!P76+'14   EarthSum'!Q76,0)","v":0},{"$f":"SUM('15   Revegetation'!L76)+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T76+'18a Facility Characteristics'!$U76)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),'16   Other'!N76,0)","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W76+'18a Facility Characteristics'!$X76)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N76-W76","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X76","v":0},{"$f":"('18a Facility Characteristics'!$Z76+'18a Facility Characteristics'!$AA76)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K76+'18a Facility Characteristics'!$L76+'18a Facility Characteristics'!$Q76+'18a Facility Characteristics'!$R76+'18a Facility Characteristics'!$T76+'18a Facility Characteristics'!$U76+'18a Facility Characteristics'!$W76+'18a Facility Characteristics'!$X76+'18a Facility Characteristics'!$Z76+'18a Facility Characteristics'!$AA76","v":49.265493615630731},4.9265493615630733]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B77,Quantities[],Quantities!$E$2)/43560","v":48.603259871441686},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D77=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D77=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K77+'18a Facility Characteristics'!$L77)*'17   Sum'!$C$15","v":0},{"$f":"IF(D77=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D77=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N77+'18a Facility Characteristics'!$O77)*'17   Sum'!$C$15","v":0},{"$f":"IF(D77=\"a\",'14   EarthSum'!P77+'14   EarthSum'!Q77,0)+IF(AND(C77=\"E\",D77=\"c\"),'14   EarthSum'!P77+'14   EarthSum'!Q77,0)","v":0},{"$f":"IF(D77=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C77=\"E\",D77=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q77+'18a Facility Characteristics'!$R77)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M77+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),'14   EarthSum'!P77+'14   EarthSum'!Q77,0)","v":0},{"$f":"SUM('15   Revegetation'!L77)+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T77+'18a Facility Characteristics'!$U77)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"Hb\",C77=\"I\"),'16   Other'!N77,0)","v":17190.676256489005},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"Hb\",C77=\"I\"),Other[Fuel Direct Cost ($)],0)","v":5040.5894267941467},{"$f":"('18a Facility Characteristics'!$W77+'18a Facility Characteristics'!$X77)*'17   Sum'!$C$15","v":6669.3797049849454},{"$f":"'16   Other'!N77-W77","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X77","v":0},{"$f":"('18a Facility Characteristics'!$Z77+'18a Facility Characteristics'!$AA77)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K77+'18a Facility Characteristics'!$L77+'18a Facility Characteristics'!$Q77+'18a Facility Characteristics'!$R77+'18a Facility Characteristics'!$T77+'18a Facility Characteristics'!$U77+'18a Facility Characteristics'!$W77+'18a Facility Characteristics'!$X77+'18a Facility Characteristics'!$Z77+'18a Facility Characteristics'!$AA77","v":22231.265683283153},457.40276973367799]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B78,Quantities[],Quantities!$E$2)/43560","v":77.242814508723598},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D78=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D78=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K78+'18a Facility Characteristics'!$L78)*'17   Sum'!$C$15","v":0},{"$f":"IF(D78=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D78=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N78+'18a Facility Characteristics'!$O78)*'17   Sum'!$C$15","v":0},{"$f":"IF(D78=\"a\",'14   EarthSum'!P78+'14   EarthSum'!Q78,0)+IF(AND(C78=\"E\",D78=\"c\"),'14   EarthSum'!P78+'14   EarthSum'!Q78,0)","v":0},{"$f":"IF(D78=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C78=\"E\",D78=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q78+'18a Facility Characteristics'!$R78)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M78+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),'14   EarthSum'!P78+'14   EarthSum'!Q78,0)","v":0},{"$f":"SUM('15   Revegetation'!L78)+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T78+'18a Facility Characteristics'!$U78)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"Hb\",C78=\"I\"),'16   Other'!N78,0)","v":28871.665552443377},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"Hb\",C78=\"I\"),Other[Fuel Direct Cost ($)],0)","v":8465.6478864610835},{"$f":"('18a Facility Characteristics'!$W78+'18a Facility Characteristics'!$X78)*'17   Sum'!$C$15","v":11201.194031671337},{"$f":"'16   Other'!N78-W78","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X78","v":0},{"$f":"('18a Facility Characteristics'!$Z78+'18a Facility Characteristics'!$AA78)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K78+'18a Facility Characteristics'!$L78+'18a Facility Characteristics'!$Q78+'18a Facility Characteristics'!$R78+'18a Facility Characteristics'!$T78+'18a Facility Characteristics'!$U78+'18a Facility Characteristics'!$W78+'18a Facility Characteristics'!$X78+'18a Facility Characteristics'!$Z78+'18a Facility Characteristics'!$AA78","v":37337.313438904457},483.37588002684288]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B79,Quantities[],Quantities!$E$2)/43560","v":8.7659090909090907},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D79=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D79=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K79+'18a Facility Characteristics'!$L79)*'17   Sum'!$C$15","v":0},{"$f":"IF(D79=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D79=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N79+'18a Facility Characteristics'!$O79)*'17   Sum'!$C$15","v":0},{"$f":"IF(D79=\"a\",'14   EarthSum'!P79+'14   EarthSum'!Q79,0)+IF(AND(C79=\"E\",D79=\"c\"),'14   EarthSum'!P79+'14   EarthSum'!Q79,0)","v":0},{"$f":"IF(D79=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C79=\"E\",D79=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q79+'18a Facility Characteristics'!$R79)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M79+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),'14   EarthSum'!P79+'14   EarthSum'!Q79,0)","v":0},{"$f":"SUM('15   Revegetation'!L79)+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T79+'18a Facility Characteristics'!$U79)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"Hb\",C79=\"I\"),'16   Other'!N79,0)","v":1091.9080147859299},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"Hb\",C79=\"I\"),Other[Fuel Direct Cost ($)],0)","v":320.16541480060687},{"$f":"('18a Facility Characteristics'!$W79+'18a Facility Characteristics'!$X79)*'17   Sum'!$C$15","v":423.62202887596101},{"$f":"'16   Other'!N79-W79","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X79","v":0},{"$f":"('18a Facility Characteristics'!$Z79+'18a Facility Characteristics'!$AA79)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K79+'18a Facility Characteristics'!$L79+'18a Facility Characteristics'!$Q79+'18a Facility Characteristics'!$R79+'18a Facility Characteristics'!$T79+'18a Facility Characteristics'!$U79+'18a Facility Characteristics'!$W79+'18a Facility Characteristics'!$X79+'18a Facility Characteristics'!$Z79+'18a Facility Characteristics'!$AA79","v":1412.0734295865368},161.08693518747114]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B80,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D80=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D80=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K80+'18a Facility Characteristics'!$L80)*'17   Sum'!$C$15","v":0},{"$f":"IF(D80=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D80=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N80+'18a Facility Characteristics'!$O80)*'17   Sum'!$C$15","v":0},{"$f":"IF(D80=\"a\",'14   EarthSum'!P80+'14   EarthSum'!Q80,0)+IF(AND(C80=\"E\",D80=\"c\"),'14   EarthSum'!P80+'14   EarthSum'!Q80,0)","v":0},{"$f":"IF(D80=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C80=\"E\",D80=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q80+'18a Facility Characteristics'!$R80)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M80+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),'14   EarthSum'!P80+'14   EarthSum'!Q80,0)","v":0},{"$f":"SUM('15   Revegetation'!L80)+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T80+'18a Facility Characteristics'!$U80)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"Hb\",C80=\"I\"),'16   Other'!N80,0)","v":3610.5758355588086},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"Hb\",C80=\"I\"),Other[Fuel Direct Cost ($)],0)","v":1058.6803049406733},{"$f":"('18a Facility Characteristics'!$W80+'18a Facility Characteristics'!$X80)*'17   Sum'!$C$15","v":1400.7768421498447},{"$f":"'16   Other'!N80-W80","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X80","v":0},{"$f":"('18a Facility Characteristics'!$Z80+'18a Facility Characteristics'!$AA80)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K80+'18a Facility Characteristics'!$L80+'18a Facility Characteristics'!$Q80+'18a Facility Characteristics'!$R80+'18a Facility Characteristics'!$T80+'18a Facility Characteristics'!$U80+'18a Facility Characteristics'!$W80+'18a Facility Characteristics'!$X80+'18a Facility Characteristics'!$Z80+'18a Facility Characteristics'!$AA80","v":4669.2561404994822},469.17454990901626]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B81,Quantities[],Quantities!$E$2)/43560","v":48.603259871441686},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D81=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D81=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K81+'18a Facility Characteristics'!$L81)*'17   Sum'!$C$15","v":0},{"$f":"IF(D81=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D81=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N81+'18a Facility Characteristics'!$O81)*'17   Sum'!$C$15","v":0},{"$f":"IF(D81=\"a\",'14   EarthSum'!P81+'14   EarthSum'!Q81,0)+IF(AND(C81=\"E\",D81=\"c\"),'14   EarthSum'!P81+'14   EarthSum'!Q81,0)","v":0},{"$f":"IF(D81=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C81=\"E\",D81=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q81+'18a Facility Characteristics'!$R81)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M81+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),'14   EarthSum'!P81+'14   EarthSum'!Q81,0)","v":0},{"$f":"SUM('15   Revegetation'!L81)+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T81+'18a Facility Characteristics'!$U81)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"Hb\",C81=\"I\"),'16   Other'!N81,0)","v":579417.63476189272},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"Hb\",C81=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W81+'18a Facility Characteristics'!$X81)*'17   Sum'!$C$15","v":173825.29042856782},{"$f":"'16   Other'!N81-W81","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X81","v":0},{"$f":"('18a Facility Characteristics'!$Z81+'18a Facility Characteristics'!$AA81)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K81+'18a Facility Characteristics'!$L81+'18a Facility Characteristics'!$Q81+'18a Facility Characteristics'!$R81+'18a Facility Characteristics'!$T81+'18a Facility Characteristics'!$U81+'18a Facility Characteristics'!$W81+'18a Facility Characteristics'!$X81+'18a Facility Characteristics'!$Z81+'18a Facility Characteristics'!$AA81","v":579417.63476189272},11921.373922129595]
[{"$f":"VALUE(LEFT(TEXT(B82,\"0\"),2))","v":13},{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B82,Quantities[],Quantities!$E$2)/43560","v":77.242814508723598},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D82=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D82=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K82+'18a Facility Characteristics'!$L82)*'17   Sum'!$C$15","v":0},{"$f":"IF(D82=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D82=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N82+'18a Facility Characteristics'!$O82)*'17   Sum'!$C$15","v":0},{"$f":"IF(D82=\"a\",'14   EarthSum'!P82+'14   EarthSum'!Q82,0)+IF(AND(C82=\"E\",D82=\"c\"),'14   EarthSum'!P82+'14   EarthSum'!Q82,0)","v":0},{"$f":"IF(D82=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C82=\"E\",D82=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q82+'18a Facility Characteristics'!$R82)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M82+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),'14   EarthSum'!P82+'14   EarthSum'!Q82,0)","v":0},{"$f":"SUM('15   Revegetation'!L82)+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T82+'18a Facility Characteristics'!$U82)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"Hb\",C82=\"I\"),'16   Other'!N82,0)","v":857241.96131551045},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"Hb\",C82=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W82+'18a Facility Characteristics'!$X82)*'17   Sum'!$C$15","v":257172.58839465311},{"$f":"'16   Other'!N82-W82","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X82","v":0},{"$f":"('18a Facility Characteristics'!$Z82+'18a Facility Characteristics'!$AA82)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K82+'18a Facility Characteristics'!$L82+'18a Facility Characteristics'!$Q82+'18a Facility Characteristics'!$R82+'18a Facility Characteristics'!$T82+'18a Facility Characteristics'!$U82+'18a Facility Characteristics'!$W82+'18a Facility Characteristics'!$X82+'18a Facility Characteristics'!$Z82+'18a Facility Characteristics'!$AA82","v":857241.96131551045},{"$f":"IF(J82>0,AC82/J82,0)","v":11098.015611778308}]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B83,Quantities[],Quantities!$E$2)/43560","v":8.7659090909090907},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D83=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D83=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K83+'18a Facility Characteristics'!$L83)*'17   Sum'!$C$15","v":0},{"$f":"IF(D83=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D83=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N83+'18a Facility Characteristics'!$O83)*'17   Sum'!$C$15","v":0},{"$f":"IF(D83=\"a\",'14   EarthSum'!P83+'14   EarthSum'!Q83,0)+IF(AND(C83=\"E\",D83=\"c\"),'14   EarthSum'!P83+'14   EarthSum'!Q83,0)","v":0},{"$f":"IF(D83=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C83=\"E\",D83=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q83+'18a Facility Characteristics'!$R83)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M83+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),'14   EarthSum'!P83+'14   EarthSum'!Q83,0)","v":0},{"$f":"SUM('15   Revegetation'!L83)+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T83+'18a Facility Characteristics'!$U83)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"Hb\",C83=\"I\"),'16   Other'!N83,0)","v":170279.42595221731},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"Hb\",C83=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W83+'18a Facility Characteristics'!$X83)*'17   Sum'!$C$15","v":51083.827785665191},{"$f":"'16   Other'!N83-W83","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X83","v":0},{"$f":"('18a Facility Characteristics'!$Z83+'18a Facility Characteristics'!$AA83)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K83+'18a Facility Characteristics'!$L83+'18a Facility Characteristics'!$Q83+'18a Facility Characteristics'!$R83+'18a Facility Characteristics'!$T83+'18a Facility Characteristics'!$U83+'18a Facility Characteristics'!$W83+'18a Facility Characteristics'!$X83+'18a Facility Characteristics'!$Z83+'18a Facility Characteristics'!$AA83","v":170279.42595221731},19425.187300745558]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B84,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D84=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D84=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K84+'18a Facility Characteristics'!$L84)*'17   Sum'!$C$15","v":0},{"$f":"IF(D84=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D84=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N84+'18a Facility Characteristics'!$O84)*'17   Sum'!$C$15","v":0},{"$f":"IF(D84=\"a\",'14   EarthSum'!P84+'14   EarthSum'!Q84,0)+IF(AND(C84=\"E\",D84=\"c\"),'14   EarthSum'!P84+'14   EarthSum'!Q84,0)","v":0},{"$f":"IF(D84=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C84=\"E\",D84=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q84+'18a Facility Characteristics'!$R84)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M84+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),'14   EarthSum'!P84+'14   EarthSum'!Q84,0)","v":0},{"$f":"SUM('15   Revegetation'!L84)+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T84+'18a Facility Characteristics'!$U84)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"Hb\",C84=\"I\"),'16   Other'!N84,0)","v":310945.03869535337},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"Hb\",C84=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W84+'18a Facility Characteristics'!$X84)*'17   Sum'!$C$15","v":93283.511608606015},{"$f":"'16   Other'!N84-W84","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X84","v":0},{"$f":"('18a Facility Characteristics'!$Z84+'18a Facility Characteristics'!$AA84)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K84+'18a Facility Characteristics'!$L84+'18a Facility Characteristics'!$Q84+'18a Facility Characteristics'!$R84+'18a Facility Characteristics'!$T84+'18a Facility Characteristics'!$U84+'18a Facility Characteristics'!$W84+'18a Facility Characteristics'!$X84+'18a Facility Characteristics'!$Z84+'18a Facility Characteristics'!$AA84","v":310945.03869535337},31244.269790846836]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B85,Quantities[],Quantities!$E$2)/43560","v":48.603259871441686},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D85=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D85=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K85+'18a Facility Characteristics'!$L85)*'17   Sum'!$C$15","v":0},{"$f":"IF(D85=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D85=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N85+'18a Facility Characteristics'!$O85)*'17   Sum'!$C$15","v":0},{"$f":"IF(D85=\"a\",'14   EarthSum'!P85+'14   EarthSum'!Q85,0)+IF(AND(C85=\"E\",D85=\"c\"),'14   EarthSum'!P85+'14   EarthSum'!Q85,0)","v":0},{"$f":"IF(D85=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C85=\"E\",D85=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q85+'18a Facility Characteristics'!$R85)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M85+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),'14   EarthSum'!P85+'14   EarthSum'!Q85,0)","v":0},{"$f":"SUM('15   Revegetation'!L85)+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T85+'18a Facility Characteristics'!$U85)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"Hb\",C85=\"I\"),'16   Other'!N85,0)","v":15106.890759999998},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"Hb\",C85=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W85+'18a Facility Characteristics'!$X85)*'17   Sum'!$C$15","v":4532.067227999999},{"$f":"'16   Other'!N85-W85","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X85","v":0},{"$f":"('18a Facility Characteristics'!$Z85+'18a Facility Characteristics'!$AA85)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K85+'18a Facility Characteristics'!$L85+'18a Facility Characteristics'!$Q85+'18a Facility Characteristics'!$R85+'18a Facility Characteristics'!$T85+'18a Facility Characteristics'!$U85+'18a Facility Characteristics'!$W85+'18a Facility Characteristics'!$X85+'18a Facility Characteristics'!$Z85+'18a Facility Characteristics'!$AA85","v":15106.890759999998},310.82052520671579]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B86,Quantities[],Quantities!$E$2)/43560","v":77.242814508723598},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D86=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D86=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K86+'18a Facility Characteristics'!$L86)*'17   Sum'!$C$15","v":0},{"$f":"IF(D86=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D86=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N86+'18a Facility Characteristics'!$O86)*'17   Sum'!$C$15","v":0},{"$f":"IF(D86=\"a\",'14   EarthSum'!P86+'14   EarthSum'!Q86,0)+IF(AND(C86=\"E\",D86=\"c\"),'14   EarthSum'!P86+'14   EarthSum'!Q86,0)","v":0},{"$f":"IF(D86=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C86=\"E\",D86=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q86+'18a Facility Characteristics'!$R86)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M86+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),'14   EarthSum'!P86+'14   EarthSum'!Q86,0)","v":0},{"$f":"SUM('15   Revegetation'!L86)+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T86+'18a Facility Characteristics'!$U86)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"Hb\",C86=\"I\"),'16   Other'!N86,0)","v":30213.781519999997},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"Hb\",C86=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W86+'18a Facility Characteristics'!$X86)*'17   Sum'!$C$15","v":9064.134455999998},{"$f":"'16   Other'!N86-W86","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X86","v":0},{"$f":"('18a Facility Characteristics'!$Z86+'18a Facility Characteristics'!$AA86)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K86+'18a Facility Characteristics'!$L86+'18a Facility Characteristics'!$Q86+'18a Facility Characteristics'!$R86+'18a Facility Characteristics'!$T86+'18a Facility Characteristics'!$U86+'18a Facility Characteristics'!$W86+'18a Facility Characteristics'!$X86+'18a Facility Characteristics'!$Z86+'18a Facility Characteristics'!$AA86","v":30213.781519999997},391.15329642199578]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B87,Quantities[],Quantities!$E$2)/43560","v":8.7659090909090907},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D87=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D87=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K87+'18a Facility Characteristics'!$L87)*'17   Sum'!$C$15","v":0},{"$f":"IF(D87=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D87=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N87+'18a Facility Characteristics'!$O87)*'17   Sum'!$C$15","v":0},{"$f":"IF(D87=\"a\",'14   EarthSum'!P87+'14   EarthSum'!Q87,0)+IF(AND(C87=\"E\",D87=\"c\"),'14   EarthSum'!P87+'14   EarthSum'!Q87,0)","v":0},{"$f":"IF(D87=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C87=\"E\",D87=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q87+'18a Facility Characteristics'!$R87)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M87+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),'14   EarthSum'!P87+'14   EarthSum'!Q87,0)","v":0},{"$f":"SUM('15   Revegetation'!L87)+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T87+'18a Facility Characteristics'!$U87)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"Hb\",C87=\"I\"),'16   Other'!N87,0)","v":30213.781519999997},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"Hb\",C87=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W87+'18a Facility Characteristics'!$X87)*'17   Sum'!$C$15","v":9064.134455999998},{"$f":"'16   Other'!N87-W87","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X87","v":0},{"$f":"('18a Facility Characteristics'!$Z87+'18a Facility Characteristics'!$AA87)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K87+'18a Facility Characteristics'!$L87+'18a Facility Characteristics'!$Q87+'18a Facility Characteristics'!$R87+'18a Facility Characteristics'!$T87+'18a Facility Characteristics'!$U87+'18a Facility Characteristics'!$W87+'18a Facility Characteristics'!$X87+'18a Facility Characteristics'!$Z87+'18a Facility Characteristics'!$AA87","v":30213.781519999997},3446.7368080891883]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B88,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D88=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D88=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K88+'18a Facility Characteristics'!$L88)*'17   Sum'!$C$15","v":0},{"$f":"IF(D88=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D88=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N88+'18a Facility Characteristics'!$O88)*'17   Sum'!$C$15","v":0},{"$f":"IF(D88=\"a\",'14   EarthSum'!P88+'14   EarthSum'!Q88,0)+IF(AND(C88=\"E\",D88=\"c\"),'14   EarthSum'!P88+'14   EarthSum'!Q88,0)","v":0},{"$f":"IF(D88=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C88=\"E\",D88=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q88+'18a Facility Characteristics'!$R88)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M88+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),'14   EarthSum'!P88+'14   EarthSum'!Q88,0)","v":0},{"$f":"SUM('15   Revegetation'!L88)+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T88+'18a Facility Characteristics'!$U88)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"Hb\",C88=\"I\"),'16   Other'!N88,0)","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"Hb\",C88=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W88+'18a Facility Characteristics'!$X88)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N88-W88","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X88","v":0},{"$f":"('18a Facility Characteristics'!$Z88+'18a Facility Characteristics'!$AA88)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K88+'18a Facility Characteristics'!$L88+'18a Facility Characteristics'!$Q88+'18a Facility Characteristics'!$R88+'18a Facility Characteristics'!$T88+'18a Facility Characteristics'!$U88+'18a Facility Characteristics'!$W88+'18a Facility Characteristics'!$X88+'18a Facility Characteristics'!$Z88+'18a Facility Characteristics'!$AA88","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B89,Quantities[],Quantities!$E$2)/43560","v":48.603259871441686},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D89=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D89=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K89+'18a Facility Characteristics'!$L89)*'17   Sum'!$C$15","v":0},{"$f":"IF(D89=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D89=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N89+'18a Facility Characteristics'!$O89)*'17   Sum'!$C$15","v":0},{"$f":"IF(D89=\"a\",'14   EarthSum'!P89+'14   EarthSum'!Q89,0)+IF(AND(C89=\"E\",D89=\"c\"),'14   EarthSum'!P89+'14   EarthSum'!Q89,0)","v":0},{"$f":"IF(D89=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C89=\"E\",D89=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q89+'18a Facility Characteristics'!$R89)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M89+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),'14   EarthSum'!P89+'14   EarthSum'!Q89,0)","v":0},{"$f":"SUM('15   Revegetation'!L89)+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T89+'18a Facility Characteristics'!$U89)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"Hb\",C89=\"I\"),'16   Other'!N89,0)","v":77017.506103411491},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"Hb\",C89=\"I\"),Other[Fuel Direct Cost ($)],0)","v":16814.621150829335},{"$f":"('18a Facility Characteristics'!$W89+'18a Facility Characteristics'!$X89)*'17   Sum'!$C$15","v":28149.638176272249},{"$f":"'16   Other'!N89-W89","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X89","v":0},{"$f":"('18a Facility Characteristics'!$Z89+'18a Facility Characteristics'!$AA89)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K89+'18a Facility Characteristics'!$L89+'18a Facility Characteristics'!$Q89+'18a Facility Characteristics'!$R89+'18a Facility Characteristics'!$T89+'18a Facility Characteristics'!$U89+'18a Facility Characteristics'!$W89+'18a Facility Characteristics'!$X89+'18a Facility Characteristics'!$Z89+'18a Facility Characteristics'!$AA89","v":93832.127254240826},1930.5727126623194]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B90,Quantities[],Quantities!$E$2)/43560","v":77.242814508723598},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D90=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D90=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K90+'18a Facility Characteristics'!$L90)*'17   Sum'!$C$15","v":0},{"$f":"IF(D90=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D90=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N90+'18a Facility Characteristics'!$O90)*'17   Sum'!$C$15","v":0},{"$f":"IF(D90=\"a\",'14   EarthSum'!P90+'14   EarthSum'!Q90,0)+IF(AND(C90=\"E\",D90=\"c\"),'14   EarthSum'!P90+'14   EarthSum'!Q90,0)","v":0},{"$f":"IF(D90=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C90=\"E\",D90=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q90+'18a Facility Characteristics'!$R90)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M90+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),'14   EarthSum'!P90+'14   EarthSum'!Q90,0)","v":0},{"$f":"SUM('15   Revegetation'!L90)+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T90+'18a Facility Characteristics'!$U90)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"Hb\",C90=\"I\"),'16   Other'!N90,0)","v":129350.56449926493},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"Hb\",C90=\"I\"),Other[Fuel Direct Cost ($)],0)","v":28240.082647972329},{"$f":"('18a Facility Characteristics'!$W90+'18a Facility Characteristics'!$X90)*'17   Sum'!$C$15","v":47277.194144171175},{"$f":"'16   Other'!N90-W90","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X90","v":0},{"$f":"('18a Facility Characteristics'!$Z90+'18a Facility Characteristics'!$AA90)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K90+'18a Facility Characteristics'!$L90+'18a Facility Characteristics'!$Q90+'18a Facility Characteristics'!$R90+'18a Facility Characteristics'!$T90+'18a Facility Characteristics'!$U90+'18a Facility Characteristics'!$W90+'18a Facility Characteristics'!$X90+'18a Facility Characteristics'!$Z90+'18a Facility Characteristics'!$AA90","v":157590.64714723727},2040.1981485208491]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B91,Quantities[],Quantities!$E$2)/43560","v":8.7659090909090907},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D91=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D91=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K91+'18a Facility Characteristics'!$L91)*'17   Sum'!$C$15","v":0},{"$f":"IF(D91=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D91=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N91+'18a Facility Characteristics'!$O91)*'17   Sum'!$C$15","v":0},{"$f":"IF(D91=\"a\",'14   EarthSum'!P91+'14   EarthSum'!Q91,0)+IF(AND(C91=\"E\",D91=\"c\"),'14   EarthSum'!P91+'14   EarthSum'!Q91,0)","v":0},{"$f":"IF(D91=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C91=\"E\",D91=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q91+'18a Facility Characteristics'!$R91)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M91+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),'14   EarthSum'!P91+'14   EarthSum'!Q91,0)","v":0},{"$f":"SUM('15   Revegetation'!L91)+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T91+'18a Facility Characteristics'!$U91)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"Hb\",C91=\"I\"),'16   Other'!N91,0)","v":4891.9560195542263},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"Hb\",C91=\"I\"),Other[Fuel Direct Cost ($)],0)","v":1068.0219513324364},{"$f":"('18a Facility Characteristics'!$W91+'18a Facility Characteristics'!$X91)*'17   Sum'!$C$15","v":1787.9933912659988},{"$f":"'16   Other'!N91-W91","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X91","v":0},{"$f":"('18a Facility Characteristics'!$Z91+'18a Facility Characteristics'!$AA91)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K91+'18a Facility Characteristics'!$L91+'18a Facility Characteristics'!$Q91+'18a Facility Characteristics'!$R91+'18a Facility Characteristics'!$T91+'18a Facility Characteristics'!$U91+'18a Facility Characteristics'!$W91+'18a Facility Characteristics'!$X91+'18a Facility Characteristics'!$Z91+'18a Facility Characteristics'!$AA91","v":5959.9779708866627},679.90415016596626]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B92,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D92=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D92=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K92+'18a Facility Characteristics'!$L92)*'17   Sum'!$C$15","v":0},{"$f":"IF(D92=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D92=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N92+'18a Facility Characteristics'!$O92)*'17   Sum'!$C$15","v":0},{"$f":"IF(D92=\"a\",'14   EarthSum'!P92+'14   EarthSum'!Q92,0)+IF(AND(C92=\"E\",D92=\"c\"),'14   EarthSum'!P92+'14   EarthSum'!Q92,0)","v":0},{"$f":"IF(D92=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C92=\"E\",D92=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q92+'18a Facility Characteristics'!$R92)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M92+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),'14   EarthSum'!P92+'14   EarthSum'!Q92,0)","v":0},{"$f":"SUM('15   Revegetation'!L92)+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T92+'18a Facility Characteristics'!$U92)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"Hb\",C92=\"I\"),'16   Other'!N92,0)","v":16176.067904659307},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"Hb\",C92=\"I\"),Other[Fuel Direct Cost ($)],0)","v":3531.5925857392558},{"$f":"('18a Facility Characteristics'!$W92+'18a Facility Characteristics'!$X92)*'17   Sum'!$C$15","v":5912.298147119569},{"$f":"'16   Other'!N92-W92","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X92","v":0},{"$f":"('18a Facility Characteristics'!$Z92+'18a Facility Characteristics'!$AA92)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K92+'18a Facility Characteristics'!$L92+'18a Facility Characteristics'!$Q92+'18a Facility Characteristics'!$R92+'18a Facility Characteristics'!$T92+'18a Facility Characteristics'!$U92+'18a Facility Characteristics'!$W92+'18a Facility Characteristics'!$X92+'18a Facility Characteristics'!$Z92+'18a Facility Characteristics'!$AA92","v":19707.660490398564},1980.2581957633502]
[10,{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B93,Quantities[],Quantities!$E$2)/43560","v":49.231313131313129},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D93=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D93=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K93+'18a Facility Characteristics'!$L93)*'17   Sum'!$C$15","v":0},{"$f":"IF(D93=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D93=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N93+'18a Facility Characteristics'!$O93)*'17   Sum'!$C$15","v":0},{"$f":"IF(D93=\"a\",'14   EarthSum'!P93+'14   EarthSum'!Q93,0)+IF(AND(C93=\"E\",D93=\"c\"),'14   EarthSum'!P93+'14   EarthSum'!Q93,0)","v":0},{"$f":"IF(D93=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C93=\"E\",D93=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q93+'18a Facility Characteristics'!$R93)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M93+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),'14   EarthSum'!P93+'14   EarthSum'!Q93,0)","v":0},{"$f":"SUM('15   Revegetation'!L93)+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T93+'18a Facility Characteristics'!$U93)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"Hb\",C93=\"I\"),'16   Other'!N93,0)","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"Hb\",C93=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W93+'18a Facility Characteristics'!$X93)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N93-W93","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X93","v":0},{"$f":"('18a Facility Characteristics'!$Z93+'18a Facility Characteristics'!$AA93)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K93+'18a Facility Characteristics'!$L93+'18a Facility Characteristics'!$Q93+'18a Facility Characteristics'!$R93+'18a Facility Characteristics'!$T93+'18a Facility Characteristics'!$U93+'18a Facility Characteristics'!$W93+'18a Facility Characteristics'!$X93+'18a Facility Characteristics'!$Z93+'18a Facility Characteristics'!$AA93","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B94,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D94=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D94=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K94+'18a Facility Characteristics'!$L94)*'17   Sum'!$C$15","v":0},{"$f":"IF(D94=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D94=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N94+'18a Facility Characteristics'!$O94)*'17   Sum'!$C$15","v":0},{"$f":"IF(D94=\"a\",'14   EarthSum'!P94+'14   EarthSum'!Q94,0)+IF(AND(C94=\"E\",D94=\"c\"),'14   EarthSum'!P94+'14   EarthSum'!Q94,0)","v":0},{"$f":"IF(D94=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C94=\"E\",D94=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q94+'18a Facility Characteristics'!$R94)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M94+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),'14   EarthSum'!P94+'14   EarthSum'!Q94,0)","v":0},{"$f":"SUM('15   Revegetation'!L94)+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T94+'18a Facility Characteristics'!$U94)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"Hb\",C94=\"I\"),'16   Other'!N94,0)","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"Hb\",C94=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W94+'18a Facility Characteristics'!$X94)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N94-W94","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X94","v":0},{"$f":"('18a Facility Characteristics'!$Z94+'18a Facility Characteristics'!$AA94)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K94+'18a Facility Characteristics'!$L94+'18a Facility Characteristics'!$Q94+'18a Facility Characteristics'!$R94+'18a Facility Characteristics'!$T94+'18a Facility Characteristics'!$U94+'18a Facility Characteristics'!$W94+'18a Facility Characteristics'!$X94+'18a Facility Characteristics'!$Z94+'18a Facility Characteristics'!$AA94","v":0},0]
[12,{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B95,Quantities[],Quantities!$E$2)/43560","v":8.0515840220385684},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D95=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D95=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K95+'18a Facility Characteristics'!$L95)*'17   Sum'!$C$15","v":0},{"$f":"IF(D95=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D95=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N95+'18a Facility Characteristics'!$O95)*'17   Sum'!$C$15","v":0},{"$f":"IF(D95=\"a\",'14   EarthSum'!P95+'14   EarthSum'!Q95,0)+IF(AND(C95=\"E\",D95=\"c\"),'14   EarthSum'!P95+'14   EarthSum'!Q95,0)","v":0},{"$f":"IF(D95=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C95=\"E\",D95=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q95+'18a Facility Characteristics'!$R95)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M95+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),'14   EarthSum'!P95+'14   EarthSum'!Q95,0)","v":0},{"$f":"SUM('15   Revegetation'!L95)+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T95+'18a Facility Characteristics'!$U95)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"Hb\",C95=\"I\"),'16   Other'!N95,0)","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"Hb\",C95=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W95+'18a Facility Characteristics'!$X95)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N95-W95","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X95","v":0},{"$f":"('18a Facility Characteristics'!$Z95+'18a Facility Characteristics'!$AA95)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K95+'18a Facility Characteristics'!$L95+'18a Facility Characteristics'!$Q95+'18a Facility Characteristics'!$R95+'18a Facility Characteristics'!$T95+'18a Facility Characteristics'!$U95+'18a Facility Characteristics'!$W95+'18a Facility Characteristics'!$X95+'18a Facility Characteristics'!$Z95+'18a Facility Characteristics'!$AA95","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B96,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D96=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D96=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K96+'18a Facility Characteristics'!$L96)*'17   Sum'!$C$15","v":0},{"$f":"IF(D96=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D96=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N96+'18a Facility Characteristics'!$O96)*'17   Sum'!$C$15","v":0},{"$f":"IF(D96=\"a\",'14   EarthSum'!P96+'14   EarthSum'!Q96,0)+IF(AND(C96=\"E\",D96=\"c\"),'14   EarthSum'!P96+'14   EarthSum'!Q96,0)","v":0},{"$f":"IF(D96=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C96=\"E\",D96=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q96+'18a Facility Characteristics'!$R96)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M96+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),'14   EarthSum'!P96+'14   EarthSum'!Q96,0)","v":0},{"$f":"SUM('15   Revegetation'!L96)+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T96+'18a Facility Characteristics'!$U96)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"Hb\",C96=\"I\"),'16   Other'!N96,0)","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"Hb\",C96=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W96+'18a Facility Characteristics'!$X96)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N96-W96","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X96","v":0},{"$f":"('18a Facility Characteristics'!$Z96+'18a Facility Characteristics'!$AA96)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K96+'18a Facility Characteristics'!$L96+'18a Facility Characteristics'!$Q96+'18a Facility Characteristics'!$R96+'18a Facility Characteristics'!$T96+'18a Facility Characteristics'!$U96+'18a Facility Characteristics'!$W96+'18a Facility Characteristics'!$X96+'18a Facility Characteristics'!$Z96+'18a Facility Characteristics'!$AA96","v":0},0]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B97,Quantities[],Quantities!$E$2)/43560","v":31.063269054178146},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D97=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D97=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K97+'18a Facility Characteristics'!$L97)*'17   Sum'!$C$15","v":0},{"$f":"IF(D97=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D97=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N97+'18a Facility Characteristics'!$O97)*'17   Sum'!$C$15","v":0},{"$f":"IF(D97=\"a\",'14   EarthSum'!P97+'14   EarthSum'!Q97,0)+IF(AND(C97=\"E\",D97=\"c\"),'14   EarthSum'!P97+'14   EarthSum'!Q97,0)","v":0},{"$f":"IF(D97=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C97=\"E\",D97=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q97+'18a Facility Characteristics'!$R97)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M97+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),'14   EarthSum'!P97+'14   EarthSum'!Q97,0)","v":0},{"$f":"SUM('15   Revegetation'!L97)+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T97+'18a Facility Characteristics'!$U97)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"Hb\",C97=\"I\"),'16   Other'!N97,0)","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"Hb\",C97=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W97+'18a Facility Characteristics'!$X97)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N97-W97","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X97","v":0},{"$f":"('18a Facility Characteristics'!$Z97+'18a Facility Characteristics'!$AA97)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K97+'18a Facility Characteristics'!$L97+'18a Facility Characteristics'!$Q97+'18a Facility Characteristics'!$R97+'18a Facility Characteristics'!$T97+'18a Facility Characteristics'!$U97+'18a Facility Characteristics'!$W97+'18a Facility Characteristics'!$X97+'18a Facility Characteristics'!$Z97+'18a Facility Characteristics'!$AA97","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B98,Quantities[],Quantities!$E$2)/43560","v":13.691483011937557},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D98=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D98=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K98+'18a Facility Characteristics'!$L98)*'17   Sum'!$C$15","v":0},{"$f":"IF(D98=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D98=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N98+'18a Facility Characteristics'!$O98)*'17   Sum'!$C$15","v":0},{"$f":"IF(D98=\"a\",'14   EarthSum'!P98+'14   EarthSum'!Q98,0)+IF(AND(C98=\"E\",D98=\"c\"),'14   EarthSum'!P98+'14   EarthSum'!Q98,0)","v":0},{"$f":"IF(D98=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C98=\"E\",D98=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q98+'18a Facility Characteristics'!$R98)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M98+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),'14   EarthSum'!P98+'14   EarthSum'!Q98,0)","v":0},{"$f":"SUM('15   Revegetation'!L98)+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T98+'18a Facility Characteristics'!$U98)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"Hb\",C98=\"I\"),'16   Other'!N98,0)","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"Hb\",C98=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W98+'18a Facility Characteristics'!$X98)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N98-W98","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X98","v":0},{"$f":"('18a Facility Characteristics'!$Z98+'18a Facility Characteristics'!$AA98)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K98+'18a Facility Characteristics'!$L98+'18a Facility Characteristics'!$Q98+'18a Facility Characteristics'!$R98+'18a Facility Characteristics'!$T98+'18a Facility Characteristics'!$U98+'18a Facility Characteristics'!$W98+'18a Facility Characteristics'!$X98+'18a Facility Characteristics'!$Z98+'18a Facility Characteristics'!$AA98","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B99,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D99=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D99=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K99+'18a Facility Characteristics'!$L99)*'17   Sum'!$C$15","v":0},{"$f":"IF(D99=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D99=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N99+'18a Facility Characteristics'!$O99)*'17   Sum'!$C$15","v":0},{"$f":"IF(D99=\"a\",'14   EarthSum'!P99+'14   EarthSum'!Q99,0)+IF(AND(C99=\"E\",D99=\"c\"),'14   EarthSum'!P99+'14   EarthSum'!Q99,0)","v":0},{"$f":"IF(D99=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C99=\"E\",D99=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q99+'18a Facility Characteristics'!$R99)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M99+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),'14   EarthSum'!P99+'14   EarthSum'!Q99,0)","v":0},{"$f":"SUM('15   Revegetation'!L99)+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T99+'18a Facility Characteristics'!$U99)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"Hb\",C99=\"I\"),'16   Other'!N99,0)","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"Hb\",C99=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W99+'18a Facility Characteristics'!$X99)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N99-W99","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X99","v":0},{"$f":"('18a Facility Characteristics'!$Z99+'18a Facility Characteristics'!$AA99)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K99+'18a Facility Characteristics'!$L99+'18a Facility Characteristics'!$Q99+'18a Facility Characteristics'!$R99+'18a Facility Characteristics'!$T99+'18a Facility Characteristics'!$U99+'18a Facility Characteristics'!$W99+'18a Facility Characteristics'!$X99+'18a Facility Characteristics'!$Z99+'18a Facility Characteristics'!$AA99","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B100,Quantities[],Quantities!$E$2)/43560","v":9.952066115702479},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D100=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D100=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K100+'18a Facility Characteristics'!$L100)*'17   Sum'!$C$15","v":0},{"$f":"IF(D100=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D100=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N100+'18a Facility Characteristics'!$O100)*'17   Sum'!$C$15","v":0},{"$f":"IF(D100=\"a\",'14   EarthSum'!P100+'14   EarthSum'!Q100,0)+IF(AND(C100=\"E\",D100=\"c\"),'14   EarthSum'!P100+'14   EarthSum'!Q100,0)","v":0},{"$f":"IF(D100=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C100=\"E\",D100=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q100+'18a Facility Characteristics'!$R100)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M100+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),'14   EarthSum'!P100+'14   EarthSum'!Q100,0)","v":0},{"$f":"SUM('15   Revegetation'!L100)+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T100+'18a Facility Characteristics'!$U100)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"Hb\",C100=\"I\"),'16   Other'!N100,0)","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"Hb\",C100=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W100+'18a Facility Characteristics'!$X100)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N100-W100","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X100","v":0},{"$f":"('18a Facility Characteristics'!$Z100+'18a Facility Characteristics'!$AA100)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K100+'18a Facility Characteristics'!$L100+'18a Facility Characteristics'!$Q100+'18a Facility Characteristics'!$R100+'18a Facility Characteristics'!$T100+'18a Facility Characteristics'!$U100+'18a Facility Characteristics'!$W100+'18a Facility Characteristics'!$X100+'18a Facility Characteristics'!$Z100+'18a Facility Characteristics'!$AA100","v":0},0]
[18,{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B101,Quantities[],Quantities!$E$2)/43560","v":1.5},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D101=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D101=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K101+'18a Facility Characteristics'!$L101)*'17   Sum'!$C$15","v":0},{"$f":"IF(D101=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D101=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N101+'18a Facility Characteristics'!$O101)*'17   Sum'!$C$15","v":0},{"$f":"IF(D101=\"a\",'14   EarthSum'!P101+'14   EarthSum'!Q101,0)+IF(AND(C101=\"E\",D101=\"c\"),'14   EarthSum'!P101+'14   EarthSum'!Q101,0)","v":0},{"$f":"IF(D101=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C101=\"E\",D101=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q101+'18a Facility Characteristics'!$R101)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M101+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),'14   EarthSum'!P101+'14   EarthSum'!Q101,0)","v":0},{"$f":"SUM('15   Revegetation'!L101)+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T101+'18a Facility Characteristics'!$U101)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"Hb\",C101=\"I\"),'16   Other'!N101,0)","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"Hb\",C101=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W101+'18a Facility Characteristics'!$X101)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N101-W101","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X101","v":0},{"$f":"('18a Facility Characteristics'!$Z101+'18a Facility Characteristics'!$AA101)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K101+'18a Facility Characteristics'!$L101+'18a Facility Characteristics'!$Q101+'18a Facility Characteristics'!$R101+'18a Facility Characteristics'!$T101+'18a Facility Characteristics'!$U101+'18a Facility Characteristics'!$W101+'18a Facility Characteristics'!$X101+'18a Facility Characteristics'!$Z101+'18a Facility Characteristics'!$AA101","v":0},0]
[18,{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B102,Quantities[],Quantities!$E$2)/43560","v":29.818595041322315},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D102=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D102=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K102+'18a Facility Characteristics'!$L102)*'17   Sum'!$C$15","v":0},{"$f":"IF(D102=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D102=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N102+'18a Facility Characteristics'!$O102)*'17   Sum'!$C$15","v":0},{"$f":"IF(D102=\"a\",'14   EarthSum'!P102+'14   EarthSum'!Q102,0)+IF(AND(C102=\"E\",D102=\"c\"),'14   EarthSum'!P102+'14   EarthSum'!Q102,0)","v":0},{"$f":"IF(D102=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C102=\"E\",D102=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q102+'18a Facility Characteristics'!$R102)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M102+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),'14   EarthSum'!P102+'14   EarthSum'!Q102,0)","v":0},{"$f":"SUM('15   Revegetation'!L102)+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T102+'18a Facility Characteristics'!$U102)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"Hb\",C102=\"I\"),'16   Other'!N102,0)","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"Hb\",C102=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W102+'18a Facility Characteristics'!$X102)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N102-W102","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X102","v":0},{"$f":"('18a Facility Characteristics'!$Z102+'18a Facility Characteristics'!$AA102)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K102+'18a Facility Characteristics'!$L102+'18a Facility Characteristics'!$Q102+'18a Facility Characteristics'!$R102+'18a Facility Characteristics'!$T102+'18a Facility Characteristics'!$U102+'18a Facility Characteristics'!$W102+'18a Facility Characteristics'!$X102+'18a Facility Characteristics'!$Z102+'18a Facility Characteristics'!$AA102","v":0},0]
[18,{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B103,Quantities[],Quantities!$E$2)/43560","v":1.181404958677686},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D103=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D103=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K103+'18a Facility Characteristics'!$L103)*'17   Sum'!$C$15","v":0},{"$f":"IF(D103=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D103=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N103+'18a Facility Characteristics'!$O103)*'17   Sum'!$C$15","v":0},{"$f":"IF(D103=\"a\",'14   EarthSum'!P103+'14   EarthSum'!Q103,0)+IF(AND(C103=\"E\",D103=\"c\"),'14   EarthSum'!P103+'14   EarthSum'!Q103,0)","v":0},{"$f":"IF(D103=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C103=\"E\",D103=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q103+'18a Facility Characteristics'!$R103)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M103+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),'14   EarthSum'!P103+'14   EarthSum'!Q103,0)","v":0},{"$f":"SUM('15   Revegetation'!L103)+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T103+'18a Facility Characteristics'!$U103)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"Hb\",C103=\"I\"),'16   Other'!N103,0)","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"Hb\",C103=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W103+'18a Facility Characteristics'!$X103)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N103-W103","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X103","v":0},{"$f":"('18a Facility Characteristics'!$Z103+'18a Facility Characteristics'!$AA103)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K103+'18a Facility Characteristics'!$L103+'18a Facility Characteristics'!$Q103+'18a Facility Characteristics'!$R103+'18a Facility Characteristics'!$T103+'18a Facility Characteristics'!$U103+'18a Facility Characteristics'!$W103+'18a Facility Characteristics'!$X103+'18a Facility Characteristics'!$Z103+'18a Facility Characteristics'!$AA103","v":0},0]
[21,{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B104,Quantities[],Quantities!$E$2)/43560","v":40.668044077134986},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D104=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D104=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K104+'18a Facility Characteristics'!$L104)*'17   Sum'!$C$15","v":0},{"$f":"IF(D104=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D104=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N104+'18a Facility Characteristics'!$O104)*'17   Sum'!$C$15","v":0},{"$f":"IF(D104=\"a\",'14   EarthSum'!P104+'14   EarthSum'!Q104,0)+IF(AND(C104=\"E\",D104=\"c\"),'14   EarthSum'!P104+'14   EarthSum'!Q104,0)","v":0},{"$f":"IF(D104=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C104=\"E\",D104=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q104+'18a Facility Characteristics'!$R104)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M104+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),'14   EarthSum'!P104+'14   EarthSum'!Q104,0)","v":0},{"$f":"SUM('15   Revegetation'!L104)+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T104+'18a Facility Characteristics'!$U104)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"Hb\",C104=\"I\"),'16   Other'!N104,0)","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"Hb\",C104=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W104+'18a Facility Characteristics'!$X104)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N104-W104","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X104","v":0},{"$f":"('18a Facility Characteristics'!$Z104+'18a Facility Characteristics'!$AA104)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K104+'18a Facility Characteristics'!$L104+'18a Facility Characteristics'!$Q104+'18a Facility Characteristics'!$R104+'18a Facility Characteristics'!$T104+'18a Facility Characteristics'!$U104+'18a Facility Characteristics'!$W104+'18a Facility Characteristics'!$X104+'18a Facility Characteristics'!$Z104+'18a Facility Characteristics'!$AA104","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B105,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D105=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D105=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K105+'18a Facility Characteristics'!$L105)*'17   Sum'!$C$15","v":0},{"$f":"IF(D105=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D105=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N105+'18a Facility Characteristics'!$O105)*'17   Sum'!$C$15","v":0},{"$f":"IF(D105=\"a\",'14   EarthSum'!P105+'14   EarthSum'!Q105,0)+IF(AND(C105=\"E\",D105=\"c\"),'14   EarthSum'!P105+'14   EarthSum'!Q105,0)","v":0},{"$f":"IF(D105=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C105=\"E\",D105=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q105+'18a Facility Characteristics'!$R105)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M105+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),'14   EarthSum'!P105+'14   EarthSum'!Q105,0)","v":0},{"$f":"SUM('15   Revegetation'!L105)+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T105+'18a Facility Characteristics'!$U105)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"Hb\",C105=\"I\"),'16   Other'!N105,0)","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"Hb\",C105=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W105+'18a Facility Characteristics'!$X105)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N105-W105","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X105","v":0},{"$f":"('18a Facility Characteristics'!$Z105+'18a Facility Characteristics'!$AA105)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K105+'18a Facility Characteristics'!$L105+'18a Facility Characteristics'!$Q105+'18a Facility Characteristics'!$R105+'18a Facility Characteristics'!$T105+'18a Facility Characteristics'!$U105+'18a Facility Characteristics'!$W105+'18a Facility Characteristics'!$X105+'18a Facility Characteristics'!$Z105+'18a Facility Characteristics'!$AA105","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B106,Quantities[],Quantities!$E$2)/43560","v":109.06772268135904},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D106=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D106=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K106+'18a Facility Characteristics'!$L106)*'17   Sum'!$C$15","v":0},{"$f":"IF(D106=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D106=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N106+'18a Facility Characteristics'!$O106)*'17   Sum'!$C$15","v":0},{"$f":"IF(D106=\"a\",'14   EarthSum'!P106+'14   EarthSum'!Q106,0)+IF(AND(C106=\"E\",D106=\"c\"),'14   EarthSum'!P106+'14   EarthSum'!Q106,0)","v":0},{"$f":"IF(D106=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C106=\"E\",D106=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q106+'18a Facility Characteristics'!$R106)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M106+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),'14   EarthSum'!P106+'14   EarthSum'!Q106,0)","v":0},{"$f":"SUM('15   Revegetation'!L106)+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T106+'18a Facility Characteristics'!$U106)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"Hb\",C106=\"I\"),'16   Other'!N106,0)","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"Hb\",C106=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W106+'18a Facility Characteristics'!$X106)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N106-W106","v":1353.5079799999999},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X106","v":0},{"$f":"('18a Facility Characteristics'!$Z106+'18a Facility Characteristics'!$AA106)*'17   Sum'!$C$15","v":406.05239399999994},{"$f":"'18a Facility Characteristics'!$K106+'18a Facility Characteristics'!$L106+'18a Facility Characteristics'!$Q106+'18a Facility Characteristics'!$R106+'18a Facility Characteristics'!$T106+'18a Facility Characteristics'!$U106+'18a Facility Characteristics'!$W106+'18a Facility Characteristics'!$X106+'18a Facility Characteristics'!$Z106+'18a Facility Characteristics'!$AA106","v":1353.5079799999999},12.409794086874523]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B107,Quantities[],Quantities!$E$2)/43560","v":15.123370064279156},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D107=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D107=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K107+'18a Facility Characteristics'!$L107)*'17   Sum'!$C$15","v":0},{"$f":"IF(D107=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D107=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N107+'18a Facility Characteristics'!$O107)*'17   Sum'!$C$15","v":0},{"$f":"IF(D107=\"a\",'14   EarthSum'!P107+'14   EarthSum'!Q107,0)+IF(AND(C107=\"E\",D107=\"c\"),'14   EarthSum'!P107+'14   EarthSum'!Q107,0)","v":0},{"$f":"IF(D107=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C107=\"E\",D107=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q107+'18a Facility Characteristics'!$R107)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M107+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),'14   EarthSum'!P107+'14   EarthSum'!Q107,0)","v":0},{"$f":"SUM('15   Revegetation'!L107)+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T107+'18a Facility Characteristics'!$U107)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"Hb\",C107=\"I\"),'16   Other'!N107,0)","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"Hb\",C107=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W107+'18a Facility Characteristics'!$X107)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N107-W107","v":614.92096000000004},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X107","v":0},{"$f":"('18a Facility Characteristics'!$Z107+'18a Facility Characteristics'!$AA107)*'17   Sum'!$C$15","v":184.47628800000001},{"$f":"'18a Facility Characteristics'!$K107+'18a Facility Characteristics'!$L107+'18a Facility Characteristics'!$Q107+'18a Facility Characteristics'!$R107+'18a Facility Characteristics'!$T107+'18a Facility Characteristics'!$U107+'18a Facility Characteristics'!$W107+'18a Facility Characteristics'!$X107+'18a Facility Characteristics'!$Z107+'18a Facility Characteristics'!$AA107","v":614.92096000000004},40.660312971671623]
[15,{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B108,Quantities[],Quantities!$E$2)/43560","v":13.691483011937557},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D108=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D108=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K108+'18a Facility Characteristics'!$L108)*'17   Sum'!$C$15","v":0},{"$f":"IF(D108=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D108=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N108+'18a Facility Characteristics'!$O108)*'17   Sum'!$C$15","v":0},{"$f":"IF(D108=\"a\",'14   EarthSum'!P108+'14   EarthSum'!Q108,0)+IF(AND(C108=\"E\",D108=\"c\"),'14   EarthSum'!P108+'14   EarthSum'!Q108,0)","v":0},{"$f":"IF(D108=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C108=\"E\",D108=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q108+'18a Facility Characteristics'!$R108)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M108+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),'14   EarthSum'!P108+'14   EarthSum'!Q108,0)","v":0},{"$f":"SUM('15   Revegetation'!L108)+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T108+'18a Facility Characteristics'!$U108)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"Hb\",C108=\"I\"),'16   Other'!N108,0)","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"Hb\",C108=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W108+'18a Facility Characteristics'!$X108)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N108-W108","v":253.06601000000001},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X108","v":0},{"$f":"('18a Facility Characteristics'!$Z108+'18a Facility Characteristics'!$AA108)*'17   Sum'!$C$15","v":75.919803000000002},{"$f":"'18a Facility Characteristics'!$K108+'18a Facility Characteristics'!$L108+'18a Facility Characteristics'!$Q108+'18a Facility Characteristics'!$R108+'18a Facility Characteristics'!$T108+'18a Facility Characteristics'!$U108+'18a Facility Characteristics'!$W108+'18a Facility Characteristics'!$X108+'18a Facility Characteristics'!$Z108+'18a Facility Characteristics'!$AA108","v":253.06601000000001},18.483462293993473]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B109,Quantities[],Quantities!$E$2)/43560","v":8.8862947658402209},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D109=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D109=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K109+'18a Facility Characteristics'!$L109)*'17   Sum'!$C$15","v":0},{"$f":"IF(D109=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D109=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N109+'18a Facility Characteristics'!$O109)*'17   Sum'!$C$15","v":0},{"$f":"IF(D109=\"a\",'14   EarthSum'!P109+'14   EarthSum'!Q109,0)+IF(AND(C109=\"E\",D109=\"c\"),'14   EarthSum'!P109+'14   EarthSum'!Q109,0)","v":0},{"$f":"IF(D109=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C109=\"E\",D109=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q109+'18a Facility Characteristics'!$R109)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M109+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),'14   EarthSum'!P109+'14   EarthSum'!Q109,0)","v":0},{"$f":"SUM('15   Revegetation'!L109)+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T109+'18a Facility Characteristics'!$U109)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"Hb\",C109=\"I\"),'16   Other'!N109,0)","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"Hb\",C109=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W109+'18a Facility Characteristics'!$X109)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N109-W109","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X109","v":0},{"$f":"('18a Facility Characteristics'!$Z109+'18a Facility Characteristics'!$AA109)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K109+'18a Facility Characteristics'!$L109+'18a Facility Characteristics'!$Q109+'18a Facility Characteristics'!$R109+'18a Facility Characteristics'!$T109+'18a Facility Characteristics'!$U109+'18a Facility Characteristics'!$W109+'18a Facility Characteristics'!$X109+'18a Facility Characteristics'!$Z109+'18a Facility Characteristics'!$AA109","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B110,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D110=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D110=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K110+'18a Facility Characteristics'!$L110)*'17   Sum'!$C$15","v":0},{"$f":"IF(D110=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D110=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N110+'18a Facility Characteristics'!$O110)*'17   Sum'!$C$15","v":0},{"$f":"IF(D110=\"a\",'14   EarthSum'!P110+'14   EarthSum'!Q110,0)+IF(AND(C110=\"E\",D110=\"c\"),'14   EarthSum'!P110+'14   EarthSum'!Q110,0)","v":0},{"$f":"IF(D110=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C110=\"E\",D110=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q110+'18a Facility Characteristics'!$R110)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M110+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),'14   EarthSum'!P110+'14   EarthSum'!Q110,0)","v":0},{"$f":"SUM('15   Revegetation'!L110)+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T110+'18a Facility Characteristics'!$U110)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"Hb\",C110=\"I\"),'16   Other'!N110,0)","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"Hb\",C110=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W110+'18a Facility Characteristics'!$X110)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N110-W110","v":161309.59999999998},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X110","v":0},{"$f":"('18a Facility Characteristics'!$Z110+'18a Facility Characteristics'!$AA110)*'17   Sum'!$C$15","v":48392.87999999999},{"$f":"'18a Facility Characteristics'!$K110+'18a Facility Characteristics'!$L110+'18a Facility Characteristics'!$Q110+'18a Facility Characteristics'!$R110+'18a Facility Characteristics'!$T110+'18a Facility Characteristics'!$U110+'18a Facility Characteristics'!$W110+'18a Facility Characteristics'!$X110+'18a Facility Characteristics'!$Z110+'18a Facility Characteristics'!$AA110","v":161309.59999999998},5351.5964782939827]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B111,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D111=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D111=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K111+'18a Facility Characteristics'!$L111)*'17   Sum'!$C$15","v":0},{"$f":"IF(D111=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D111=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N111+'18a Facility Characteristics'!$O111)*'17   Sum'!$C$15","v":0},{"$f":"IF(D111=\"a\",'14   EarthSum'!P111+'14   EarthSum'!Q111,0)+IF(AND(C111=\"E\",D111=\"c\"),'14   EarthSum'!P111+'14   EarthSum'!Q111,0)","v":0},{"$f":"IF(D111=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C111=\"E\",D111=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q111+'18a Facility Characteristics'!$R111)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M111+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),'14   EarthSum'!P111+'14   EarthSum'!Q111,0)","v":0},{"$f":"SUM('15   Revegetation'!L111)+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T111+'18a Facility Characteristics'!$U111)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"Hb\",C111=\"I\"),'16   Other'!N111,0)","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"Hb\",C111=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W111+'18a Facility Characteristics'!$X111)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N111-W111","v":4293.8881571729617},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X111","v":0},{"$f":"('18a Facility Characteristics'!$Z111+'18a Facility Characteristics'!$AA111)*'17   Sum'!$C$15","v":1288.1664471518884},{"$f":"'18a Facility Characteristics'!$K111+'18a Facility Characteristics'!$L111+'18a Facility Characteristics'!$Q111+'18a Facility Characteristics'!$R111+'18a Facility Characteristics'!$T111+'18a Facility Characteristics'!$U111+'18a Facility Characteristics'!$W111+'18a Facility Characteristics'!$X111+'18a Facility Characteristics'!$Z111+'18a Facility Characteristics'!$AA111","v":4293.8881571729617},142.4537457170253]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B112,Quantities[],Quantities!$E$2)/43560","v":8.8862947658402209},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D112=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D112=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K112+'18a Facility Characteristics'!$L112)*'17   Sum'!$C$15","v":0},{"$f":"IF(D112=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D112=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N112+'18a Facility Characteristics'!$O112)*'17   Sum'!$C$15","v":0},{"$f":"IF(D112=\"a\",'14   EarthSum'!P112+'14   EarthSum'!Q112,0)+IF(AND(C112=\"E\",D112=\"c\"),'14   EarthSum'!P112+'14   EarthSum'!Q112,0)","v":0},{"$f":"IF(D112=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C112=\"E\",D112=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q112+'18a Facility Characteristics'!$R112)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M112+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),'14   EarthSum'!P112+'14   EarthSum'!Q112,0)","v":0},{"$f":"SUM('15   Revegetation'!L112)+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T112+'18a Facility Characteristics'!$U112)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"Hb\",C112=\"I\"),'16   Other'!N112,0)","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"Hb\",C112=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W112+'18a Facility Characteristics'!$X112)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N112-W112","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X112","v":0},{"$f":"('18a Facility Characteristics'!$Z112+'18a Facility Characteristics'!$AA112)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K112+'18a Facility Characteristics'!$L112+'18a Facility Characteristics'!$Q112+'18a Facility Characteristics'!$R112+'18a Facility Characteristics'!$T112+'18a Facility Characteristics'!$U112+'18a Facility Characteristics'!$W112+'18a Facility Characteristics'!$X112+'18a Facility Characteristics'!$Z112+'18a Facility Characteristics'!$AA112","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B113,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D113=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D113=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K113+'18a Facility Characteristics'!$L113)*'17   Sum'!$C$15","v":0},{"$f":"IF(D113=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D113=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N113+'18a Facility Characteristics'!$O113)*'17   Sum'!$C$15","v":0},{"$f":"IF(D113=\"a\",'14   EarthSum'!P113+'14   EarthSum'!Q113,0)+IF(AND(C113=\"E\",D113=\"c\"),'14   EarthSum'!P113+'14   EarthSum'!Q113,0)","v":0},{"$f":"IF(D113=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C113=\"E\",D113=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q113+'18a Facility Characteristics'!$R113)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M113+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),'14   EarthSum'!P113+'14   EarthSum'!Q113,0)","v":0},{"$f":"SUM('15   Revegetation'!L113)+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T113+'18a Facility Characteristics'!$U113)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"Hb\",C113=\"I\"),'16   Other'!N113,0)","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"Hb\",C113=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W113+'18a Facility Characteristics'!$X113)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N113-W113","v":3828.04},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X113","v":0},{"$f":"('18a Facility Characteristics'!$Z113+'18a Facility Characteristics'!$AA113)*'17   Sum'!$C$15","v":1148.412},{"$f":"'18a Facility Characteristics'!$K113+'18a Facility Characteristics'!$L113+'18a Facility Characteristics'!$Q113+'18a Facility Characteristics'!$R113+'18a Facility Characteristics'!$T113+'18a Facility Characteristics'!$U113+'18a Facility Characteristics'!$W113+'18a Facility Characteristics'!$X113+'18a Facility Characteristics'!$Z113+'18a Facility Characteristics'!$AA113","v":3828.04},126.99879847677076]
[14,{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B114,Quantities[],Quantities!$E$2)/43560","v":8.8862947658402209},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D114=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D114=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K114+'18a Facility Characteristics'!$L114)*'17   Sum'!$C$15","v":0},{"$f":"IF(D114=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D114=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N114+'18a Facility Characteristics'!$O114)*'17   Sum'!$C$15","v":0},{"$f":"IF(D114=\"a\",'14   EarthSum'!P114+'14   EarthSum'!Q114,0)+IF(AND(C114=\"E\",D114=\"c\"),'14   EarthSum'!P114+'14   EarthSum'!Q114,0)","v":0},{"$f":"IF(D114=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C114=\"E\",D114=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q114+'18a Facility Characteristics'!$R114)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M114+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),'14   EarthSum'!P114+'14   EarthSum'!Q114,0)","v":0},{"$f":"SUM('15   Revegetation'!L114)+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T114+'18a Facility Characteristics'!$U114)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"Hb\",C114=\"I\"),'16   Other'!N114,0)","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"Hb\",C114=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W114+'18a Facility Characteristics'!$X114)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N114-W114","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X114","v":0},{"$f":"('18a Facility Characteristics'!$Z114+'18a Facility Characteristics'!$AA114)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K114+'18a Facility Characteristics'!$L114+'18a Facility Characteristics'!$Q114+'18a Facility Characteristics'!$R114+'18a Facility Characteristics'!$T114+'18a Facility Characteristics'!$U114+'18a Facility Characteristics'!$W114+'18a Facility Characteristics'!$X114+'18a Facility Characteristics'!$Z114+'18a Facility Characteristics'!$AA114","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B115,Quantities[],Quantities!$E$2)/43560","v":30.142332415059688},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D115=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D115=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K115+'18a Facility Characteristics'!$L115)*'17   Sum'!$C$15","v":0},{"$f":"IF(D115=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D115=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N115+'18a Facility Characteristics'!$O115)*'17   Sum'!$C$15","v":0},{"$f":"IF(D115=\"a\",'14   EarthSum'!P115+'14   EarthSum'!Q115,0)+IF(AND(C115=\"E\",D115=\"c\"),'14   EarthSum'!P115+'14   EarthSum'!Q115,0)","v":0},{"$f":"IF(D115=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C115=\"E\",D115=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q115+'18a Facility Characteristics'!$R115)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M115+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),'14   EarthSum'!P115+'14   EarthSum'!Q115,0)","v":0},{"$f":"SUM('15   Revegetation'!L115)+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T115+'18a Facility Characteristics'!$U115)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"Hb\",C115=\"I\"),'16   Other'!N115,0)","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"Hb\",C115=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W115+'18a Facility Characteristics'!$X115)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N115-W115","v":2724.31},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X115","v":0},{"$f":"('18a Facility Characteristics'!$Z115+'18a Facility Characteristics'!$AA115)*'17   Sum'!$C$15","v":817.29300000000001},{"$f":"'18a Facility Characteristics'!$K115+'18a Facility Characteristics'!$L115+'18a Facility Characteristics'!$Q115+'18a Facility Characteristics'!$R115+'18a Facility Characteristics'!$T115+'18a Facility Characteristics'!$U115+'18a Facility Characteristics'!$W115+'18a Facility Characteristics'!$X115+'18a Facility Characteristics'!$Z115+'18a Facility Characteristics'!$AA115","v":2724.31},90.381525971058636]
[20,{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B116,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D116=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D116=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K116+'18a Facility Characteristics'!$L116)*'17   Sum'!$C$15","v":0},{"$f":"IF(D116=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D116=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N116+'18a Facility Characteristics'!$O116)*'17   Sum'!$C$15","v":0},{"$f":"IF(D116=\"a\",'14   EarthSum'!P116+'14   EarthSum'!Q116,0)+IF(AND(C116=\"E\",D116=\"c\"),'14   EarthSum'!P116+'14   EarthSum'!Q116,0)","v":0},{"$f":"IF(D116=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C116=\"E\",D116=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q116+'18a Facility Characteristics'!$R116)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M116+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),'14   EarthSum'!P116+'14   EarthSum'!Q116,0)","v":0},{"$f":"SUM('15   Revegetation'!L116)+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T116+'18a Facility Characteristics'!$U116)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"Hb\",C116=\"I\"),'16   Other'!N116,0)","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"Hb\",C116=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W116+'18a Facility Characteristics'!$X116)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N116-W116","v":53876.59380000001},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X116","v":0},{"$f":"('18a Facility Characteristics'!$Z116+'18a Facility Characteristics'!$AA116)*'17   Sum'!$C$15","v":16162.978140000003},{"$f":"'18a Facility Characteristics'!$K116+'18a Facility Characteristics'!$L116+'18a Facility Characteristics'!$Q116+'18a Facility Characteristics'!$R116+'18a Facility Characteristics'!$T116+'18a Facility Characteristics'!$U116+'18a Facility Characteristics'!$W116+'18a Facility Characteristics'!$X116+'18a Facility Characteristics'!$Z116+'18a Facility Characteristics'!$AA116","v":53876.59380000001},0]
[20,{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B117,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D117=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D117=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K117+'18a Facility Characteristics'!$L117)*'17   Sum'!$C$15","v":0},{"$f":"IF(D117=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D117=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N117+'18a Facility Characteristics'!$O117)*'17   Sum'!$C$15","v":0},{"$f":"IF(D117=\"a\",'14   EarthSum'!P117+'14   EarthSum'!Q117,0)+IF(AND(C117=\"E\",D117=\"c\"),'14   EarthSum'!P117+'14   EarthSum'!Q117,0)","v":0},{"$f":"IF(D117=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C117=\"E\",D117=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q117+'18a Facility Characteristics'!$R117)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M117+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),'14   EarthSum'!P117+'14   EarthSum'!Q117,0)","v":0},{"$f":"SUM('15   Revegetation'!L117)+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T117+'18a Facility Characteristics'!$U117)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"Hb\",C117=\"I\"),'16   Other'!N117,0)","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"Hb\",C117=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W117+'18a Facility Characteristics'!$X117)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N117-W117","v":52873.882967272599},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X117","v":0},{"$f":"('18a Facility Characteristics'!$Z117+'18a Facility Characteristics'!$AA117)*'17   Sum'!$C$15","v":15862.164890181779},{"$f":"'18a Facility Characteristics'!$K117+'18a Facility Characteristics'!$L117+'18a Facility Characteristics'!$Q117+'18a Facility Characteristics'!$R117+'18a Facility Characteristics'!$T117+'18a Facility Characteristics'!$U117+'18a Facility Characteristics'!$W117+'18a Facility Characteristics'!$X117+'18a Facility Characteristics'!$Z117+'18a Facility Characteristics'!$AA117","v":52873.882967272599},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"VLOOKUP(B118,Quantities[],Quantities!$E$2)/43560","v":12.754247015610652},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D118=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D118=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K118+'18a Facility Characteristics'!$L118)*'17   Sum'!$C$15","v":0},{"$f":"IF(D118=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D118=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N118+'18a Facility Characteristics'!$O118)*'17   Sum'!$C$15","v":0},{"$f":"IF(D118=\"a\",'14   EarthSum'!P118+'14   EarthSum'!Q118,0)+IF(AND(C118=\"E\",D118=\"c\"),'14   EarthSum'!P118+'14   EarthSum'!Q118,0)","v":0},{"$f":"IF(D118=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C118=\"E\",D118=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q118+'18a Facility Characteristics'!$R118)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M118+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),'14   EarthSum'!P118+'14   EarthSum'!Q118,0)","v":0},{"$f":"SUM('15   Revegetation'!L118)+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T118+'18a Facility Characteristics'!$U118)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"Hb\",C118=\"I\"),'16   Other'!N118,0)","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"Hb\",C118=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W118+'18a Facility Characteristics'!$X118)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N118-W118","v":687039.06067417492},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X118","v":0},{"$f":"('18a Facility Characteristics'!$Z118+'18a Facility Characteristics'!$AA118)*'17   Sum'!$C$15","v":206111.71820225246},{"$f":"'18a Facility Characteristics'!$K118+'18a Facility Characteristics'!$L118+'18a Facility Characteristics'!$Q118+'18a Facility Characteristics'!$R118+'18a Facility Characteristics'!$T118+'18a Facility Characteristics'!$U118+'18a Facility Characteristics'!$W118+'18a Facility Characteristics'!$X118+'18a Facility Characteristics'!$Z118+'18a Facility Characteristics'!$AA118","v":687039.06067417492},53867.473307774933]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B119,Quantities[],Quantities!$E$2)/43560","v":9.9550045913682279},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D119=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D119=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K119+'18a Facility Characteristics'!$L119)*'17   Sum'!$C$15","v":0},{"$f":"IF(D119=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2677.888847652348},{"$f":"IF(D119=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":809.74464972527471},{"$f":"('18a Facility Characteristics'!$N119+'18a Facility Characteristics'!$O119)*'17   Sum'!$C$15","v":1046.2900492132869},{"$f":"IF(D119=\"a\",'14   EarthSum'!P119+'14   EarthSum'!Q119,0)+IF(AND(C119=\"E\",D119=\"c\"),'14   EarthSum'!P119+'14   EarthSum'!Q119,0)","v":0},{"$f":"IF(D119=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C119=\"E\",D119=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q119+'18a Facility Characteristics'!$R119)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M119+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),'14   EarthSum'!P119+'14   EarthSum'!Q119,0)","v":0},{"$f":"SUM('15   Revegetation'!L119)+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T119+'18a Facility Characteristics'!$U119)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"Hb\",C119=\"I\"),'16   Other'!N119,0)","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"Hb\",C119=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W119+'18a Facility Characteristics'!$X119)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N119-W119","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X119","v":0},{"$f":"('18a Facility Characteristics'!$Z119+'18a Facility Characteristics'!$AA119)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K119+'18a Facility Characteristics'!$L119+'18a Facility Characteristics'!$Q119+'18a Facility Characteristics'!$R119+'18a Facility Characteristics'!$T119+'18a Facility Characteristics'!$U119+'18a Facility Characteristics'!$W119+'18a Facility Characteristics'!$X119+'18a Facility Characteristics'!$Z119+'18a Facility Characteristics'!$AA119","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B120,Quantities[],Quantities!$E$2)/43560","v":8.4348255280073463},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D120=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D120=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K120+'18a Facility Characteristics'!$L120)*'17   Sum'!$C$15","v":0},{"$f":"IF(D120=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":50064.040258741268},{"$f":"IF(D120=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":15138.450865384617},{"$f":"('18a Facility Characteristics'!$N120+'18a Facility Characteristics'!$O120)*'17   Sum'!$C$15","v":19560.747337237764},{"$f":"IF(D120=\"a\",'14   EarthSum'!P120+'14   EarthSum'!Q120,0)+IF(AND(C120=\"E\",D120=\"c\"),'14   EarthSum'!P120+'14   EarthSum'!Q120,0)","v":0},{"$f":"IF(D120=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C120=\"E\",D120=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q120+'18a Facility Characteristics'!$R120)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M120+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),'14   EarthSum'!P120+'14   EarthSum'!Q120,0)","v":0},{"$f":"SUM('15   Revegetation'!L120)+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T120+'18a Facility Characteristics'!$U120)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"Hb\",C120=\"I\"),'16   Other'!N120,0)","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"Hb\",C120=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W120+'18a Facility Characteristics'!$X120)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N120-W120","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X120","v":0},{"$f":"('18a Facility Characteristics'!$Z120+'18a Facility Characteristics'!$AA120)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K120+'18a Facility Characteristics'!$L120+'18a Facility Characteristics'!$Q120+'18a Facility Characteristics'!$R120+'18a Facility Characteristics'!$T120+'18a Facility Characteristics'!$U120+'18a Facility Characteristics'!$W120+'18a Facility Characteristics'!$X120+'18a Facility Characteristics'!$Z120+'18a Facility Characteristics'!$AA120","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"VLOOKUP(B121,Quantities[],Quantities!$E$2)/43560","v":1.044536271808999},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D121=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D121=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K121+'18a Facility Characteristics'!$L121)*'17   Sum'!$C$15","v":0},{"$f":"IF(D121=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":702.17094155844165},{"$f":"IF(D121=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":212.32366071428572},{"$f":"('18a Facility Characteristics'!$N121+'18a Facility Characteristics'!$O121)*'17   Sum'!$C$15","v":274.34838068181824},{"$f":"IF(D121=\"a\",'14   EarthSum'!P121+'14   EarthSum'!Q121,0)+IF(AND(C121=\"E\",D121=\"c\"),'14   EarthSum'!P121+'14   EarthSum'!Q121,0)","v":0},{"$f":"IF(D121=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C121=\"E\",D121=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q121+'18a Facility Characteristics'!$R121)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M121+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),'14   EarthSum'!P121+'14   EarthSum'!Q121,0)","v":0},{"$f":"SUM('15   Revegetation'!L121)+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T121+'18a Facility Characteristics'!$U121)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"Hb\",C121=\"I\"),'16   Other'!N121,0)","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"Hb\",C121=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W121+'18a Facility Characteristics'!$X121)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N121-W121","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X121","v":0},{"$f":"('18a Facility Characteristics'!$Z121+'18a Facility Characteristics'!$AA121)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K121+'18a Facility Characteristics'!$L121+'18a Facility Characteristics'!$Q121+'18a Facility Characteristics'!$R121+'18a Facility Characteristics'!$T121+'18a Facility Characteristics'!$U121+'18a Facility Characteristics'!$W121+'18a Facility Characteristics'!$X121+'18a Facility Characteristics'!$Z121+'18a Facility Characteristics'!$AA121","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:K141)","v":15811.987780150039},{"$f":"SUM(L15:L141)","v":4405.7759430613214},6065.3291169634067,474063.2625137245,176259.59382543311,195096.85690174726,780157.02632174839,293234.24201525276,322017.38050110039,{"$f":"SUM(T15:T141)","v":263166.37247757864},1350.0653996654041,79354.931363173222,2271619.434711141,64539.401368869869,700847.65082400315,968166.87054862047,0,290450.06116458611,{"$f":"SUM(AC15:AC141)","v":4662451.1765660886}]

{"sheet":"18b Facility Characteristics","index":22,"n_rows":56,"n_cols":16,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,0,4,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18"]
["Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
["Facilities are categorized in this listing to meet the MMD reporting requirement"]
[]
[null,null,{"$f":"Quantities!A4","v":1000},{"$f":"Quantities!A7","v":1100},{"$f":"Quantities!A10","v":1200},{"$f":"Quantities!A12","v":1300},{"$f":"Quantities!A16","v":1400},{"$f":"Quantities!A20","v":1500},{"$f":"Quantities!A21","v":1600},{"$f":"Quantities!A23","v":1700},{"$f":"Quantities!A28","v":1800},{"$f":"Quantities!A32","v":1900},{"$f":"Quantities!A33","v":2000},{"$f":"Quantities!A44","v":2100},{"$f":"Quantities!A45","v":2200}]
[null,"Facility",{"$f":"VLOOKUP(C6,Quantities[],Quantities!$B$2)","v":"West In-Pit Waste"},{"$f":"VLOOKUP(D6,Quantities[],Quantities!$B$2)","v":"East In-Pit Waste"},{"$f":"VLOOKUP(E6,Quantities[],Quantities!$B$2)","v":"North Stockpile"},{"$f":"VLOOKUP(F6,Quantities[],Quantities!$B$2)","v":"NRW Waste"},{"$f":"VLOOKUP(G6,Quantities[],Quantities!$B$2)","v":"Haul Roads"},{"$f":"VLOOKUP(H6,Quantities[],Quantities!$B$2)","v":"Accessible Flat Areas"},{"$f":"VLOOKUP(I6,Quantities[],Quantities!$B$2)","v":"Little Rock Open Pit"},{"$f":"VLOOKUP(J6,Quantities[],Quantities!$B$2)","v":"Deadman Diversion"},{"$f":"VLOOKUP(K6,Quantities[],Quantities!$B$2)","v":"All Previously Reclaimed"},{"$f":"VLOOKUP(L6,Quantities[],Quantities!$B$2)","v":"Seepage Collection Systems"},{"$f":"VLOOKUP(M6,Quantities[],Quantities!$B$2)","v":"Monitoring & Exploration Wells"},{"$f":"VLOOKUP(N6,Quantities[],Quantities!$B$2)","v":"Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"VLOOKUP(O6,Quantities[],Quantities!$B$2)","v":"Allowance for Other Disturbed Areas"},"Total"]
[]
[null,"Reclaimed Acres6",{"$f":"IF(VLOOKUP(C6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(C6,Quantities[],Quantities!$E$2)/43560,\n0)","v":49.231313131313129},{"$f":"IF(VLOOKUP(D6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(D6,Quantities[],Quantities!$E$2)/43560,\n0)","v":9.9550045913682279},{"$f":"IF(VLOOKUP(E6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(E6,Quantities[],Quantities!$E$2)/43560,\n0)","v":8.0515840220385684},{"$f":"IF(VLOOKUP(F6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(F6,Quantities[],Quantities!$E$2)/43560,\n0)","v":109.06772268135904},{"$f":"IF(VLOOKUP(G6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(G6,Quantities[],Quantities!$E$2)/43560,\n0)","v":31.063269054178146},{"$f":"IF(VLOOKUP(H6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(H6,Quantities[],Quantities!$E$2)/43560,\n0)","v":13.691483011937557},{"$f":"IF(VLOOKUP(I6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(I6,Quantities[],Quantities!$E$2)/43560,\n0)","v":30.142332415059688},{"$f":"IF(VLOOKUP(J6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(J6,Quantities[],Quantities!$E$2)/43560,\n0)","v":12.754247015610652},{"$f":"IF(VLOOKUP(K6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(K6,Quantities[],Quantities!$E$2)/43560,\n0)","v":32.5},{"$f":"IF(VLOOKUP(L6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(L6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(M6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(M6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(N6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(N6,Quantities[],Quantities!$E$2)/43560,\n0)","v":40.668044077134986},{"$f":"IF(VLOOKUP(O6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(O6,Quantities[],Quantities!$E$2)/43560,\n0)","v":10},{"$f":"SUM(C9:O9)","v":347.125}]
[]
[null,"Item","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost"]
["Direct Costs","Cover Material Excav, Haul, Grade1",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":5476.3964061631686},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":1107.2377845062285},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":11119.555778836155},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":1417.7993732177024},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":0},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$K$15:$K$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$L$15:$L$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$190))","v":1096.7743804881034},{"$f":"SUM(C12:O12)","v":20217.763723211356}]
[null,"Pullback or Backfill",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":650322.85633915756},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$N$15:$N$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$O$15:$O$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$190))","v":0},{"$f":"SUM(C13:O13)","v":650322.85633915756}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":1007221.7513529062},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":1083.0296716158309},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":48727.50145490119},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":2765.988908532614},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":1707.6490985651146},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":3759.4559137492988},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":1116.0285768129697},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":5072.2590641331935},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$Q$15:$Q$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$R$15:$R$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$190))","v":1937.6042957848638},{"$f":"SUM(C14:O14)","v":1073391.2683370013}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":42287.624326119316},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":8550.929632970041},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":6915.9715371798811},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":93684.579782640751},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":21258.575136243158},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":11760.407213432722},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":25890.99393065599},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":10645.640625427341},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":34932.136898824894},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$T$15:$T$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$U$15:$U$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$190))","v":8589.578793749999},{"$f":"SUM(C15:O15)","v":264516.43787724408}]
[null,"Channels & Benches4",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":710587.9184594166},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":1290248.9622943429},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":335321.95532625145},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$W$15:$W$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$X$15:$X$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$190))","v":0},{"$f":"SUM(C16:O16)","v":2336158.836080011}]
[null,"Demolition",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'17   Sum'!D9","v":152417.99619799538}]
[null,"Other5",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, C6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, D6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, E6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, F6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":1353.5079799999999},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, G6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":614.92096000000004},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, H6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":253.06601000000001},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, I6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":172155.83815717296},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, J6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":687039.06067417492},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, K6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, L6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(L6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, M6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(M6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":106750.4767672726},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, N6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(N6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$Z$15:$Z$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$190))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$190, O6, '18a Facility Characteristics'!$AA$15:$AA$190),\nSUMIF('18a Facility Characteristics'!$A$15:$A$190, VALUE(LEFT(TEXT(O6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$190))","v":0},{"$f":"SUM(C18:O18)","v":968166.87054862047}]
[null,"Capital Cost Totals",{"$f":"SUM(C12:C18)","v":1765573.6905446053},{"$f":"SUM(D12:D18)","v":10741.1970890921},{"$f":"SUM(E12:E18)","v":6915.9715371798811},{"$f":"SUM(F12:F18)","v":1445134.107290721},24639.485004775772,13721.122321997836,201806.28800157824,{"$f":"SUM(J12:J18)","v":1685863.340915042},{"$f":"SUM(K12:K18)","v":0},0,106750.4767672726,40004.395962958086,11623.957470022966,{"$f":"SUM(P12:P18)","v":5465192.0291032419}]
[null,"Capital Cost/Acre",{"$f":"IF(C9>0,C19/C9,\"-\")","v":35862.819377483313},{"$f":"IF(D9>0,D19/D9,\"-\")","v":1078.9745992086798},858.95787937499995,13249.878807066276,793.20321894651499,1002.1647990969595,{"$f":"IF(I9>0,I19/I9,\"-\")","v":6695.1118852618038},{"$f":"IF(J9>0,J19/J9,\"-\")","v":132180.54651533859},{"$f":"IF(K9>0,K19/K9,\"-\")","v":0},{"$f":"IF(L9>0,L19/L9,\"-\")","v":"-"},{"$f":"IF(M9>0,M19/M9,\"-\")","v":"-"},983.68133680296592,{"$f":"IF(O9>0,O19/O9,\"-\")","v":1162.3957470022965},{"$f":"IF(P9>0,P19/P9,\"-\")","v":15744.16140901186}]
[]
["Indirect Costs","Cover Material Excav, Haul, Grade1",{"$f":"C12*'17   Sum'!$C$15","v":1642.9189218489505},{"$f":"D12*'17   Sum'!$C$15","v":332.17133535186855},{"$f":"E12*'17   Sum'!$C$15","v":0},{"$f":"F12*'17   Sum'!$C$15","v":3335.8667336508465},{"$f":"G12*'17   Sum'!$C$15","v":0},{"$f":"H12*'17   Sum'!$C$15","v":0},{"$f":"I12*'17   Sum'!$C$15","v":0},{"$f":"J12*'17   Sum'!$C$15","v":425.33981196531073},{"$f":"K12*'17   Sum'!$C$15","v":0},{"$f":"L12*'17   Sum'!$C$15","v":0},{"$f":"M12*'17   Sum'!$C$15","v":0},{"$f":"N12*'17   Sum'!$C$15","v":0},{"$f":"O12*'17   Sum'!$C$15","v":329.03231414643102},{"$f":"SUM(C22:O22)","v":6065.3291169634085}]
[null,"Pullback or Backfill",{"$f":"C13*'17   Sum'!$C$15","v":0},{"$f":"D13*'17   Sum'!$C$15","v":0},{"$f":"E13*'17   Sum'!$C$15","v":0},{"$f":"F13*'17   Sum'!$C$15","v":0},{"$f":"G13*'17   Sum'!$C$15","v":0},{"$f":"H13*'17   Sum'!$C$15","v":0},{"$f":"I13*'17   Sum'!$C$15","v":0},{"$f":"J13*'17   Sum'!$C$15","v":195096.85690174726},{"$f":"K13*'17   Sum'!$C$15","v":0},{"$f":"L13*'17   Sum'!$C$15","v":0},{"$f":"M13*'17   Sum'!$C$15","v":0},{"$f":"N13*'17   Sum'!$C$15","v":0},{"$f":"O13*'17   Sum'!$C$15","v":0},{"$f":"SUM(C23:O23)","v":195096.85690174726}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"C14*'17   Sum'!$C$15","v":302166.52540587186},{"$f":"D14*'17   Sum'!$C$15","v":324.90890148474926},{"$f":"E14*'17   Sum'!$C$15","v":0},{"$f":"F14*'17   Sum'!$C$15","v":14618.250436470356},{"$f":"G14*'17   Sum'!$C$15","v":829.79667255978416},{"$f":"H14*'17   Sum'!$C$15","v":512.29472956953441},{"$f":"I14*'17   Sum'!$C$15","v":1127.8367741247896},{"$f":"J14*'17   Sum'!$C$15","v":334.80857304389093},{"$f":"K14*'17   Sum'!$C$15","v":0},{"$f":"L14*'17   Sum'!$C$15","v":0},{"$f":"M14*'17   Sum'!$C$15","v":0},{"$f":"N14*'17   Sum'!$C$15","v":1521.6777192399579},{"$f":"O14*'17   Sum'!$C$15","v":581.28128873545916},{"$f":"SUM(C24:O24)","v":322017.38050110039}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"C15*'17   Sum'!$C$15","v":12686.287297835794},{"$f":"D15*'17   Sum'!$C$15","v":2565.2788898910121},{"$f":"E15*'17   Sum'!$C$15","v":2074.7914611539641},{"$f":"F15*'17   Sum'!$C$15","v":28105.373934792224},{"$f":"G15*'17   Sum'!$C$15","v":6377.5725408729477},{"$f":"H15*'17   Sum'!$C$15","v":3528.1221640298163},{"$f":"I15*'17   Sum'!$C$15","v":7767.2981791967968},{"$f":"J15*'17   Sum'!$C$15","v":3193.6921876282022},{"$f":"K15*'17   Sum'!$C$15","v":0},{"$f":"L15*'17   Sum'!$C$15","v":0},{"$f":"M15*'17   Sum'!$C$15","v":0},{"$f":"N15*'17   Sum'!$C$15","v":10479.641069647469},{"$f":"O15*'17   Sum'!$C$15","v":2576.8736381249996},{"$f":"SUM(C25:O25)","v":79354.931363173237}]
[null,"Channels & Benches4",{"$f":"C16*'17   Sum'!$C$15","v":213176.37553782496},{"$f":"D16*'17   Sum'!$C$15","v":0},{"$f":"E16*'17   Sum'!$C$15","v":0},{"$f":"F16*'17   Sum'!$C$15","v":387074.68868830288},{"$f":"G16*'17   Sum'!$C$15","v":0},{"$f":"H16*'17   Sum'!$C$15","v":0},{"$f":"I16*'17   Sum'!$C$15","v":0},{"$f":"J16*'17   Sum'!$C$15","v":100596.58659787543},{"$f":"K16*'17   Sum'!$C$15","v":0},{"$f":"L16*'17   Sum'!$C$15","v":0},{"$f":"M16*'17   Sum'!$C$15","v":0},{"$f":"N16*'17   Sum'!$C$15","v":0},{"$f":"O16*'17   Sum'!$C$15","v":0},{"$f":"SUM(C26:O26)","v":700847.65082400327}]
[null,"Demolition",{"$f":"C17*'17   Sum'!$C$15","v":0},{"$f":"D17*'17   Sum'!$C$15","v":0},{"$f":"E17*'17   Sum'!$C$15","v":0},{"$f":"F17*'17   Sum'!$C$15","v":0},{"$f":"G17*'17   Sum'!$C$15","v":0},{"$f":"H17*'17   Sum'!$C$15","v":0},{"$f":"I17*'17   Sum'!$C$15","v":0},{"$f":"J17*'17   Sum'!$C$15","v":0},{"$f":"K17*'17   Sum'!$C$15","v":0},{"$f":"L17*'17   Sum'!$C$15","v":0},{"$f":"M17*'17   Sum'!$C$15","v":0},{"$f":"N17*'17   Sum'!$C$15","v":0},{"$f":"O17*'17   Sum'!$C$15","v":0},{"$f":"'17   Sum'!D9*'17   Sum'!C15","v":45725.398859398614}]
[null,"Other5",{"$f":"C18*'17   Sum'!$C$15","v":0},{"$f":"D18*'17   Sum'!$C$15","v":0},{"$f":"E18*'17   Sum'!$C$15","v":0},{"$f":"F18*'17   Sum'!$C$15","v":406.05239399999994},{"$f":"G18*'17   Sum'!$C$15","v":184.47628800000001},{"$f":"H18*'17   Sum'!$C$15","v":75.919803000000002},{"$f":"I18*'17   Sum'!$C$15","v":51646.751447151888},{"$f":"J18*'17   Sum'!$C$15","v":206111.71820225246},{"$f":"K18*'17   Sum'!$C$15","v":0},{"$f":"L18*'17   Sum'!$C$15","v":0},{"$f":"M18*'17   Sum'!$C$15","v":32025.143030181778},{"$f":"N18*'17   Sum'!$C$15","v":0},{"$f":"O18*'17   Sum'!$C$15","v":0},{"$f":"SUM(C28:O28)","v":290450.06116458611}]
[null,"Indirect Cost Totals",{"$f":"SUM(C22:C28)","v":529672.10716338153},{"$f":"SUM(D22:D28)","v":3222.3591267276297},{"$f":"SUM(E22:E28)","v":2074.7914611539641},433540.23218721629,7391.8455014327319,4116.3366965993509,60541.886400473479,{"$f":"SUM(J22:J28)","v":505759.0022745126},{"$f":"SUM(K22:K28)","v":0},0,32025.143030181778,12001.318788887427,3487.18724100689,{"$f":"SUM(P22:P28)","v":1639557.6087309723}]
[null,"Indirect Cost/Acre",{"$f":"IF(C9>0,C29/C9,\"-\")","v":10758.845813244994},{"$f":"IF(D9>0,D29/D9,\"-\")","v":323.69237976260388},257.68736381249994,3974.9636421198829,237.9609656839545,300.64943972908787,2008.5335655785414,39654.163954601572,{"$f":"IF(K9>0,K29/K9,\"-\")","v":0},"-","-",295.1044010408898,348.71872410068897,{"$f":"IF(P9>0,P29/P9,\"-\")","v":4723.2484227035575}]
[]
[]
[]
[null,"Total Cost",{"$f":"C29+C19","v":2295245.797707987},{"$f":"D29+D19","v":13963.55621581973},8990.7629983338447,1878674.3394779372,32031.330506208506,17837.459018597187,262348.17440205172,{"$f":"J29+J19","v":2191622.3431895548},{"$f":"K29+K19","v":0},0,138775.61979745439,52005.714751845517,15111.144711029856,{"$f":"P29+P19","v":7104749.6378342137}]
[null,"Total Cost Cover",{"$f":"C12+C22","v":7119.3153280121187},1439.409119858097,0,14455.422512487001,0,0,0,{"$f":"J12+J22","v":1843.1391851830131},{"$f":"K12+K22","v":0},0,0,0,1425.8066946345343,26283.092840174766]
[null,"Pullback or Backfill",0,0,0,0,0,0,0,845419.71324090485,{"$f":"K13+K23","v":0},0,0,0,0,845419.71324090485]
[null,"Total Cost Top/Outslope Adjustment",{"$f":"C14+C24","v":1309388.2767587781},1407.9385731005802,{"$f":"E14+E24","v":0},63345.751891371547,3595.7855810923984,2219.9438281346493,4887.2926878740882,{"$f":"J14+J24","v":1450.8371498568606},{"$f":"K14+K24","v":0},0,0,6593.9367833731512,2518.8855845203229,1395408.6488381017]
[null,"Total Cost Earthwork",{"$f":"SUM(C35:C37)","v":1316507.5920867904},{"$f":"SUM(D35:D37)","v":2847.3476929586773},0,77801.174403858546,3595.7855810923984,2219.9438281346493,4887.2926878740882,{"$f":"SUM(J35:J37)","v":848713.68957594468},{"$f":"SUM(K35:K37)","v":0},0,0,6593.9367833731512,3944.6922791548573,{"$f":"SUM(P35:P37)","v":2267111.4549191813}]
[null,"Capital Cost Re-Veg",{"$f":"C15+C25","v":54973.911623955108},{"$f":"D15+D25","v":11116.208522861052},8990.7629983338447,121789.95371743297,27636.147677116107,15288.529377462539,33658.292109852788,{"$f":"J15+J25","v":13839.332813055542},{"$f":"K15+K25","v":0},0,0,45411.777968472365,11166.452431874999,{"$f":"P15+P25","v":343871.36924041732}]
[null,"Capital Cost Other5",{"$f":"C18+C28","v":0},{"$f":"D18+D28","v":0},0,1759.5603739999997,799.39724799999999,328.98581300000001,223802.58960432484,{"$f":"J18+J28","v":893150.77887642733},{"$f":"K18+K28","v":0},0,138775.61979745439,0,0,{"$f":"P18+P28","v":1258616.9317132067}]
[]
[null,"Total Cost/Acre",{"$f":"IF(C9>0,C34/C9,\"-\")","v":46621.665190728316},{"$f":"IF(D9>0,D34/D9,\"-\")","v":1402.6669789712837},1116.6452431874998,17224.842449186159,1031.1641846304697,1302.8142388260474,8703.6454508403458,171834.71046994015,{"$f":"IF(K9>0,K34/K9,\"-\")","v":0},"-","-",1278.7857378438559,1511.1144711029856,{"$f":"IF(P9>0,P34/P9,\"-\")","v":20467.409831715417}]
[null,"Total Cost/Acre Cover",{"$f":"IF(C9>0,C35/C9,\"-\")","v":144.60949495746729},144.59150738174225,0,132.53620922038013,0,0,0,144.51179931885352,{"$f":"IF(K9>0,K35/K9,\"-\")","v":0},"-","-",0,142.58066946345343,{"$f":"P35/$P$9","v":75.716508001943865}]
[null,"Pullback or Backfill",{"$f":"IF(C9>0,C36/C9,\"-\")","v":0},0,0,0,0,0,0,66285.348888581764,{"$f":"IF(K9>0,K36/K9,\"-\")","v":0},"-","-",0,0,{"$f":"P36/$P$9","v":2435.4907115330352}]
[null,"Total Cost/Acre Top/Outslope Adjustment",{"$f":"IF(C9>0,C37/C9,\"-\")","v":26596.655532349669},141.43022840204151,0,580.792835259208,115.75683083518697,162.14049465635591,162.14049465635588,113.75325788195086,{"$f":"IF(K9>0,K37/K9,\"-\")","v":0},"-","-",162.14049465635588,251.8885584520323,{"$f":"P37/$P$9","v":4019.9024813485103}]
[null,"Total Cost/Acre Earthwork",{"$f":"IF(C9>0,C38/C9,\"-\")","v":26741.265027307138},286.02173578378375,0,713.32904447958811,115.75683083518697,162.14049465635591,162.14049465635588,66543.613945782563,{"$f":"IF(K9>0,K38/K9,\"-\")","v":0},"-","-",162.14049465635588,394.4692279154857,{"$f":"P38/$P$9","v":6531.1097008834895}]
[null,"Capital Cost/Acre Re-Veg",{"$f":"IF(C9>0,C39/C9,\"-\")","v":1116.6452431875},1116.6452431874998,1116.6452431874998,1116.6452431875,889.67286826493637,1116.6452431875,1116.6452431875,1085.0764295310253,{"$f":"IF(K9>0,K39/K9,\"-\")","v":0},"-","-",1116.6452431875,1116.6452431875,{"$f":"P39/$P$9","v":990.62691894970783}]
[null,"Capital Cost/Acre Other5",{"$f":"IF(C9>0,C40/C9,\"-\")","v":0},0,0,16.132732312936881,25.734485530346252,24.028500982191513,7424.8597129964892,70027.715300107418,{"$f":"IF(K9>0,K40/K9,\"-\")","v":0},"-","-",0,0,{"$f":"P40/$P$9","v":3625.8319962929972}]
[]
[]
[null,"1 Cover Material includes dozer assist, load, haul, grade cover, and water truck and motor grader for road maintenance and dust control during reclamation "]
[null,"2 Top/Outslope Adjustment Grading includes rough grading and ripping before placing cover"]
[null,"3 Revegetation includes scarifying, discing, drill speeding, mulching, crimping, per diem, mobilization, seeding, and mulching"]
[null,"4 Channels & Benches includes channels, downdrains, benches"]
[null,"5 Other includes well installation/closure, well replacement, berm construction, fencing and signage, and seepage collection/interceptor trench installation"]
[null,"6 Capital costs before O&M"]

{"sheet":"Summary","index":23,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]]}
[]
[]
[]
[]
[null,"Item","Direct Cost","Indirect Cost","Total Estimated Cost"]
[]
[null,"Facility",null," 30% of Direct"]
[null,"West In-Pit Waste ",{"$f":"'18b Facility Characteristics'!C19","v":1765573.6905446053},{"$f":"0.3*C8","v":529672.10716338153},{"$f":"SUM(C8:D8)","v":2295245.797707987}]
[null,"East In-Pit Waste",{"$f":"'18b Facility Characteristics'!D19","v":10741.1970890921},{"$f":"0.3*C9","v":3222.3591267276302},{"$f":"SUM(C9:D9)","v":13963.55621581973}]
[null,"North Stockpile",{"$f":"'18b Facility Characteristics'!E19","v":6915.9715371798811},2074.7914611539641,{"$f":"SUM(C10:D10)","v":8990.7629983338447}]
[null,"NRW Waste",{"$f":"'18b Facility Characteristics'!F19","v":1445134.107290721},433540.23218721629,1878674.3394779372]
[null,"Stockpile Subtotal",{"$f":"SUM(C8:C11)","v":3228364.9664615979},{"$f":"SUM(D8:D11)","v":968509.4899384795},4196874.4564000778]
[null,"Demolition",{"$f":"'18b Facility Characteristics'!P17","v":152417.99619799538},45725.398859398614,198143.39505739399]
[null,"Demolition Subtotal",{"$f":"C13","v":152417.99619799538},{"$f":"D13","v":45725.398859398614},198143.39505739399]
[null,"Unplanned Disturbance Area",{"$f":"'18b Facility Characteristics'!O19","v":11623.957470022966},3487.1872410068895,15111.144711029856]
[null,"Other Disturbed Areas Subtotal",{"$f":"C15","v":11623.957470022966},{"$f":"D15","v":3487.1872410068895},15111.144711029856]
[null,"Haul Roads",{"$f":"'18b Facility Characteristics'!G19","v":24639.485004775772},7391.845501432731,32031.330506208502]
[null,"Accessible Flat Areas",{"$f":"'18b Facility Characteristics'!H19","v":13721.122321997836},4116.3366965993509,17837.459018597187]
[null,"Little Rock Open Pit",{"$f":"'18b Facility Characteristics'!I19","v":201806.28800157824},60541.886400473471,262348.17440205172]
[null,"Deadman Diversion",{"$f":"'18b Facility Characteristics'!J19","v":1685863.340915042},505759.00227451255,2191622.3431895543]
[null,"Previously Reclaimed",{"$f":"'18b Facility Characteristics'!K19","v":0},0,0]
[null,"Seepage Collection Systems",0,0,0]
[null,"Monitoring & Exploration Wells",{"$f":"'18b Facility Characteristics'!M19","v":106750.4767672726},32025.143030181778,138775.61979745439]
[null,"Substation, Powerline Corridors, Pipeline Corridors",{"$f":"'18b Facility Characteristics'!N19","v":40004.395962958086},12001.318788887425,52005.714751845509]
[null,"Miscellaneous Subtotal",{"$f":"SUM(C17:C24)","v":2072785.1089736244},{"$f":"SUM(D17:D24)","v":621835.53269208735},{"$f":"SUM(E17:E24)","v":2694620.6416657115}]
[null,"Closure Costs Total",{"$f":"SUM(C12,C14,C16,C25)","v":5465192.0291032409},{"$f":"SUM(D12,D14,D16,D25)","v":1639557.6087309723},{"$f":"SUM(E12,E14,E25,E16)","v":7104749.6378342127}]
[]
[null,"O&M",null,"17.5% of Direct"]
[null,"Full Site O&M Costs Total",{"$f":"'3 Full Site O&M Summ'!D12","v":1524005.8566133471},{"$f":"0.175*C29","v":266701.0249073357},{"$f":"SUM(C29:D29)","v":1790706.8815206827}]
[]
[null,"Total Cost (Closure + O&M)",{"$f":"SUM(C26,C29)","v":6989197.8857165882},{"$f":"SUM(D26,D29)","v":1906258.6336383079},{"$f":"SUM(E26,E29)","v":8895456.5193548948}]

{"sheet":"  ","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"19 Truck Optimization","index":25,"n_rows":121,"n_cols":54,"rows_kept":121,"cut":false,"hidden":false,"merged":[[12,41,12,50],[12,19,12,28],[12,29,12,38],[4,5,4,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"}]
[null,null,null,null,null,"Truck Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$2","v":"Stockpile Spreadsheet Worksheet #19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$3","v":44740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"This sheet calculates the most efficient number of trucks (up to 10 or maximum) per loader or shovel for loading cover material at borrow stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity for X Trucks (cy/hr)",null,null,null,null,null,null,null,null,null,"Task Time for X Trucks (hr)",null,null,null,null,null,null,null,null,null,null,null,"Cost of Using X Trucks per Loader ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Work Hour (min/hr)","Loader/\nShovel/\nExcavator/\nCycles per Truck","Loader/Shovel/\nExcavator\n Cycle Time (min)","Loader/Shovel/\nExcavator\n Time Per Truck (min)","Truck Cycle Time Per Truck (min)","Max Number Trucks Per Loader/Shovel/\nExcavator","Loader/\nShovel/\nExcavator\n Cost ($/hr)","Loader Net Bucket Capacity (cy)","Haul Volume (cy)","Max Trucks Round Up ","Max Trucks Round Down",9,8,7,6,5,4,3,2,"Max Trucks Round Up","Max Trucks Round Down",{"$f":"V14","v":9},{"$f":"W14","v":8},7,6,5,4,3,{"$f":"AC14","v":2},"Loader/ Shovel Task Time (hr)","Truck Cost ($/hr)","Max Trucks Round Up","Max Trucks Round Down",{"$f":"AF14","v":9},{"$f":"AG14","v":8},7,6,5,4,3,{"$f":"AM14","v":2},"Lowest Cost ($)","Optimum Number of Trucks Per Loader/Shovel/Excavator","Optimum Number of Trucks Per Loader/ Shovel/ Excavator Within Max"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'10   Trucks'!J15","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B15=\"D\",'10   Trucks'!AN15/'10   Trucks'!T15,0)","v":0},{"$f":"IF(B15=\"D\",L15*M15,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$138","v":0},{"$f":"IF(N15>0,O15/N15,0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ex\"),VLOOKUP(J15,Equipment[],Equipment!$L$2)\n+VLOOKUP(J15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\"),VLOOKUP(J15,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J15,2)=\"Ex\",VLOOKUP(J15,Equipment[],Equipment!$BB$2)*VLOOKUP(J15,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDUP(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDDOWN(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$V$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$W$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$X$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Y$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Z$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AA$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AB$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AC$14/O15,0)","v":0},{"$f":"IF(T15>0,S15/T15,0)","v":0},{"$f":"IF(U15>0,S15/U15,0)","v":0},{"$f":"IF(V15>0,S15/V15,0)","v":0},{"$f":"IF(W15>0,S15/W15,0)","v":0},{"$f":"IF(X15>0,S15/X15,0)","v":0},{"$f":"IF(Y15>0,S15/Y15,0)","v":0},{"$f":"IF(Z15>0,S15/Z15,0)","v":0},{"$f":"IF(AA15>0,S15/AA15,0)","v":0},{"$f":"IF(AB15>0,S15/AB15,0)","v":0},{"$f":"IF(AC15>0,S15/AC15,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$L$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"MAX(AD15,AN15)*(Q15+ROUNDUP(P15,0)*AO15)","v":0},{"$f":"MAX(AE15,AN15)*(Q15+ROUNDDOWN(P15,0)*AO15)","v":0},{"$f":"MAX(AF15,AN15)*(Q15+$AR$14*AO15)","v":0},{"$f":"MAX(AG15,AN15)*(Q15+$AS$14*AO15)","v":0},{"$f":"MAX(AH15,AN15)*(Q15+$AT$14*AO15)","v":0},{"$f":"MAX(AI15,AN15)*(Q15+$AU$14*AO15)","v":0},{"$f":"MAX(AJ15,AN15)*(Q15+$AV$14*AO15)","v":0},{"$f":"MAX(AK15,AN15)*(Q15+$AW$14*AO15)","v":0},{"$f":"MAX(AL15,AN15)*(Q15+$AX$14*AO15)","v":0},{"$f":"MAX(AM15,AN15)*(Q15+$AY$14*AO15)","v":0},{"$f":"MIN(AP15:AY15)","v":0},{"$f":"IF(B15=\"D\",IF(AP15<AQ15,ROUNDUP(P15,0),\nIF(AQ15<AR15,ROUNDDOWN(P15,0),\nIF(AR15<AS15,9,\nIF(AS15<AT15,8,\nIF(AT15<AU15,7,\nIF(AU15<AV15,6,\nIF(AV15<AW15,5,\nIF(AW15<AX15,4,\nIF(AX15<AY15,3,2))))))))),\n0)","v":0},{"$f":"IF(BA15>ROUNDUP(P15,0),\nIF(AP15>AQ15,ROUNDDOWN(P15,0),ROUNDUP(P15,0)),BA15)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J16","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B16=\"D\",'10   Trucks'!AN16/'10   Trucks'!T16,0)","v":0},{"$f":"IF(B16=\"D\",L16*M16,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$138","v":0},{"$f":"IF(N16>0,O16/N16,0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ex\"),VLOOKUP(J16,Equipment[],Equipment!$L$2)\n+VLOOKUP(J16,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\"),VLOOKUP(J16,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J16,2)=\"Ex\",VLOOKUP(J16,Equipment[],Equipment!$BB$2)*VLOOKUP(J16,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T16>0,S16/T16,0)","v":0},{"$f":"IF(U16>0,S16/U16,0)","v":0},{"$f":"IF(V16>0,S16/V16,0)","v":0},{"$f":"IF(W16>0,S16/W16,0)","v":0},{"$f":"IF(X16>0,S16/X16,0)","v":0},{"$f":"IF(Y16>0,S16/Y16,0)","v":0},{"$f":"IF(Z16>0,S16/Z16,0)","v":0},{"$f":"IF(AA16>0,S16/AA16,0)","v":0},{"$f":"IF(AB16>0,S16/AB16,0)","v":0},{"$f":"IF(AC16>0,S16/AC16,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$L$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BS$2),0)","v":0},0,0,{"$f":"MAX(AF16,AN16)*(Q16+$AR$14*AO16)","v":0},{"$f":"MAX(AG16,AN16)*(Q16+$AS$14*AO16)","v":0},{"$f":"MAX(AH16,AN16)*(Q16+$AT$14*AO16)","v":0},{"$f":"MAX(AI16,AN16)*(Q16+$AU$14*AO16)","v":0},{"$f":"MAX(AJ16,AN16)*(Q16+$AV$14*AO16)","v":0},{"$f":"MAX(AK16,AN16)*(Q16+$AW$14*AO16)","v":0},{"$f":"MAX(AL16,AN16)*(Q16+$AX$14*AO16)","v":0},{"$f":"MAX(AM16,AN16)*(Q16+$AY$14*AO16)","v":0},{"$f":"MIN(AP16:AY16)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J17","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B17=\"D\",'10   Trucks'!AN17/'10   Trucks'!T17,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ex\"),VLOOKUP(J17,Equipment[],Equipment!$L$2)\n+VLOOKUP(J17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\"),VLOOKUP(J17,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J17,2)=\"Ex\",VLOOKUP(J17,Equipment[],Equipment!$BB$2)*VLOOKUP(J17,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},{"$f":"IF(O17>0,K17*L17*R17*ROUNDUP(P17,0)/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*ROUNDDOWN(P17,0)/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$V$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$W$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$X$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$Y$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$Z$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AA$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AB$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AC$14/O17,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$L$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"MAX(AD17,AN17)*(Q17+ROUNDUP(P17,0)*AO17)","v":0},{"$f":"MAX(AE17,AN17)*(Q17+ROUNDDOWN(P17,0)*AO17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B17=\"D\",IF(AP17<AQ17,ROUNDUP(P17,0),\nIF(AQ17<AR17,ROUNDDOWN(P17,0),\nIF(AR17<AS17,9,\nIF(AS17<AT17,8,\nIF(AT17<AU17,7,\nIF(AU17<AV17,6,\nIF(AV17<AW17,5,\nIF(AW17<AX17,4,\nIF(AX17<AY17,3,2))))))))),\n0)","v":0},{"$f":"IF(BA17>ROUNDUP(P17,0),\nIF(AP17>AQ17,ROUNDDOWN(P17,0),ROUNDUP(P17,0)),BA17)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J18","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B18=\"D\",'10   Trucks'!AN18/'10   Trucks'!T18,0)","v":0},{"$f":"IF(B18=\"D\",L18*M18,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$138","v":0},{"$f":"IF(N18>0,O18/N18,0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ex\"),VLOOKUP(J18,Equipment[],Equipment!$L$2)\n+VLOOKUP(J18,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\"),VLOOKUP(J18,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J18,2)=\"Ex\",VLOOKUP(J18,Equipment[],Equipment!$BB$2)*VLOOKUP(J18,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T18>0,S18/T18,0)","v":0},{"$f":"IF(U18>0,S18/U18,0)","v":0},{"$f":"IF(V18>0,S18/V18,0)","v":0},{"$f":"IF(W18>0,S18/W18,0)","v":0},{"$f":"IF(X18>0,S18/X18,0)","v":0},{"$f":"IF(Y18>0,S18/Y18,0)","v":0},{"$f":"IF(Z18>0,S18/Z18,0)","v":0},{"$f":"IF(AA18>0,S18/AA18,0)","v":0},{"$f":"IF(AB18>0,S18/AB18,0)","v":0},{"$f":"IF(AC18>0,S18/AC18,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$L$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BS$2),0)","v":0},0,0,{"$f":"MAX(AF18,AN18)*(Q18+$AR$14*AO18)","v":0},{"$f":"MAX(AG18,AN18)*(Q18+$AS$14*AO18)","v":0},{"$f":"MAX(AH18,AN18)*(Q18+$AT$14*AO18)","v":0},{"$f":"MAX(AI18,AN18)*(Q18+$AU$14*AO18)","v":0},{"$f":"MAX(AJ18,AN18)*(Q18+$AV$14*AO18)","v":0},{"$f":"MAX(AK18,AN18)*(Q18+$AW$14*AO18)","v":0},{"$f":"MAX(AL18,AN18)*(Q18+$AX$14*AO18)","v":0},{"$f":"MAX(AM18,AN18)*(Q18+$AY$14*AO18)","v":0},{"$f":"MIN(AP18:AY18)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J19","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B19=\"D\",'10   Trucks'!AN19/'10   Trucks'!T19,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ex\"),VLOOKUP(J19,Equipment[],Equipment!$L$2)\n+VLOOKUP(J19,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\"),VLOOKUP(J19,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J19,2)=\"Ex\",VLOOKUP(J19,Equipment[],Equipment!$BB$2)*VLOOKUP(J19,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$L$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J20","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B20=\"D\",'10   Trucks'!AN20/'10   Trucks'!T20,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ex\"),VLOOKUP(J20,Equipment[],Equipment!$L$2)\n+VLOOKUP(J20,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\"),VLOOKUP(J20,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J20,2)=\"Ex\",VLOOKUP(J20,Equipment[],Equipment!$BB$2)*VLOOKUP(J20,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$L$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J21","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B21=\"D\",'10   Trucks'!AN21/'10   Trucks'!T21,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ex\"),VLOOKUP(J21,Equipment[],Equipment!$L$2)\n+VLOOKUP(J21,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\"),VLOOKUP(J21,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J21,2)=\"Ex\",VLOOKUP(J21,Equipment[],Equipment!$BB$2)*VLOOKUP(J21,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$L$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J22","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B22=\"D\",'10   Trucks'!AN22/'10   Trucks'!T22,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ex\"),VLOOKUP(J22,Equipment[],Equipment!$L$2)\n+VLOOKUP(J22,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\"),VLOOKUP(J22,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J22,2)=\"Ex\",VLOOKUP(J22,Equipment[],Equipment!$BB$2)*VLOOKUP(J22,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$L$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J23","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B23=\"D\",'10   Trucks'!AN23/'10   Trucks'!T23,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ex\"),VLOOKUP(J23,Equipment[],Equipment!$L$2)\n+VLOOKUP(J23,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\"),VLOOKUP(J23,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J23,2)=\"Ex\",VLOOKUP(J23,Equipment[],Equipment!$BB$2)*VLOOKUP(J23,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$L$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J24","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B24=\"D\",'10   Trucks'!AN24/'10   Trucks'!T24,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ex\"),VLOOKUP(J24,Equipment[],Equipment!$L$2)\n+VLOOKUP(J24,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\"),VLOOKUP(J24,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J24,2)=\"Ex\",VLOOKUP(J24,Equipment[],Equipment!$BB$2)*VLOOKUP(J24,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$L$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J25","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B25=\"D\",'10   Trucks'!AN25/'10   Trucks'!T25,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ex\"),VLOOKUP(J25,Equipment[],Equipment!$L$2)\n+VLOOKUP(J25,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\"),VLOOKUP(J25,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J25,2)=\"Ex\",VLOOKUP(J25,Equipment[],Equipment!$BB$2)*VLOOKUP(J25,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$L$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J26","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B26=\"D\",'10   Trucks'!AN26/'10   Trucks'!T26,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ex\"),VLOOKUP(J26,Equipment[],Equipment!$L$2)\n+VLOOKUP(J26,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\"),VLOOKUP(J26,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J26,2)=\"Ex\",VLOOKUP(J26,Equipment[],Equipment!$BB$2)*VLOOKUP(J26,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$L$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J27","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B27=\"D\",'10   Trucks'!AN27/'10   Trucks'!T27,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ex\"),VLOOKUP(J27,Equipment[],Equipment!$L$2)\n+VLOOKUP(J27,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\"),VLOOKUP(J27,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J27,2)=\"Ex\",VLOOKUP(J27,Equipment[],Equipment!$BB$2)*VLOOKUP(J27,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$L$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J28","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B28=\"D\",'10   Trucks'!AN28/'10   Trucks'!T28,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ex\"),VLOOKUP(J28,Equipment[],Equipment!$L$2)\n+VLOOKUP(J28,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\"),VLOOKUP(J28,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J28,2)=\"Ex\",VLOOKUP(J28,Equipment[],Equipment!$BB$2)*VLOOKUP(J28,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$L$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J29","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B29=\"D\",'10   Trucks'!AN29/'10   Trucks'!T29,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ex\"),VLOOKUP(J29,Equipment[],Equipment!$L$2)\n+VLOOKUP(J29,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\"),VLOOKUP(J29,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J29,2)=\"Ex\",VLOOKUP(J29,Equipment[],Equipment!$BB$2)*VLOOKUP(J29,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$L$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J30","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B30=\"D\",'10   Trucks'!AN30/'10   Trucks'!T30,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ex\"),VLOOKUP(J30,Equipment[],Equipment!$L$2)\n+VLOOKUP(J30,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\"),VLOOKUP(J30,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J30,2)=\"Ex\",VLOOKUP(J30,Equipment[],Equipment!$BB$2)*VLOOKUP(J30,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$L$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J31","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B31=\"D\",'10   Trucks'!AN31/'10   Trucks'!T31,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ex\"),VLOOKUP(J31,Equipment[],Equipment!$L$2)\n+VLOOKUP(J31,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\"),VLOOKUP(J31,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J31,2)=\"Ex\",VLOOKUP(J31,Equipment[],Equipment!$BB$2)*VLOOKUP(J31,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$L$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J32","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B32=\"D\",'10   Trucks'!AN32/'10   Trucks'!T32,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ex\"),VLOOKUP(J32,Equipment[],Equipment!$L$2)\n+VLOOKUP(J32,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\"),VLOOKUP(J32,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J32,2)=\"Ex\",VLOOKUP(J32,Equipment[],Equipment!$BB$2)*VLOOKUP(J32,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$L$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J33","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B33=\"D\",'10   Trucks'!AN33/'10   Trucks'!T33,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ex\"),VLOOKUP(J33,Equipment[],Equipment!$L$2)\n+VLOOKUP(J33,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\"),VLOOKUP(J33,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J33,2)=\"Ex\",VLOOKUP(J33,Equipment[],Equipment!$BB$2)*VLOOKUP(J33,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$L$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J34","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B34=\"D\",'10   Trucks'!AN34/'10   Trucks'!T34,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ex\"),VLOOKUP(J34,Equipment[],Equipment!$L$2)\n+VLOOKUP(J34,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\"),VLOOKUP(J34,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J34,2)=\"Ex\",VLOOKUP(J34,Equipment[],Equipment!$BB$2)*VLOOKUP(J34,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$L$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J35","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B35=\"D\",'10   Trucks'!AN35/'10   Trucks'!T35,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ex\"),VLOOKUP(J35,Equipment[],Equipment!$L$2)\n+VLOOKUP(J35,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\"),VLOOKUP(J35,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J35,2)=\"Ex\",VLOOKUP(J35,Equipment[],Equipment!$BB$2)*VLOOKUP(J35,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$L$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J36","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B36=\"D\",'10   Trucks'!AN36/'10   Trucks'!T36,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ex\"),VLOOKUP(J36,Equipment[],Equipment!$L$2)\n+VLOOKUP(J36,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\"),VLOOKUP(J36,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J36,2)=\"Ex\",VLOOKUP(J36,Equipment[],Equipment!$BB$2)*VLOOKUP(J36,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$L$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J37","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B37=\"D\",'10   Trucks'!AN37/'10   Trucks'!T37,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ex\"),VLOOKUP(J37,Equipment[],Equipment!$L$2)\n+VLOOKUP(J37,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\"),VLOOKUP(J37,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J37,2)=\"Ex\",VLOOKUP(J37,Equipment[],Equipment!$BB$2)*VLOOKUP(J37,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$L$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J38","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B38=\"D\",'10   Trucks'!AN38/'10   Trucks'!T38,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ex\"),VLOOKUP(J38,Equipment[],Equipment!$L$2)\n+VLOOKUP(J38,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\"),VLOOKUP(J38,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J38,2)=\"Ex\",VLOOKUP(J38,Equipment[],Equipment!$BB$2)*VLOOKUP(J38,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$L$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J39","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B39=\"D\",'10   Trucks'!AN39/'10   Trucks'!T39,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ex\"),VLOOKUP(J39,Equipment[],Equipment!$L$2)\n+VLOOKUP(J39,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\"),VLOOKUP(J39,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J39,2)=\"Ex\",VLOOKUP(J39,Equipment[],Equipment!$BB$2)*VLOOKUP(J39,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$L$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J40","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B40=\"D\",'10   Trucks'!AN40/'10   Trucks'!T40,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ex\"),VLOOKUP(J40,Equipment[],Equipment!$L$2)\n+VLOOKUP(J40,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\"),VLOOKUP(J40,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J40,2)=\"Ex\",VLOOKUP(J40,Equipment[],Equipment!$BB$2)*VLOOKUP(J40,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$L$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J41","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B41=\"D\",'10   Trucks'!AN41/'10   Trucks'!T41,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ex\"),VLOOKUP(J41,Equipment[],Equipment!$L$2)\n+VLOOKUP(J41,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\"),VLOOKUP(J41,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J41,2)=\"Ex\",VLOOKUP(J41,Equipment[],Equipment!$BB$2)*VLOOKUP(J41,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$L$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J42","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B42=\"D\",'10   Trucks'!AN42/'10   Trucks'!T42,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ex\"),VLOOKUP(J42,Equipment[],Equipment!$L$2)\n+VLOOKUP(J42,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\"),VLOOKUP(J42,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J42,2)=\"Ex\",VLOOKUP(J42,Equipment[],Equipment!$BB$2)*VLOOKUP(J42,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$L$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'10   Trucks'!J43","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B43=\"D\",'10   Trucks'!AN43/'10   Trucks'!T43,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ex\"),VLOOKUP(J43,Equipment[],Equipment!$L$2)\n+VLOOKUP(J43,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\"),VLOOKUP(J43,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J43,2)=\"Ex\",VLOOKUP(J43,Equipment[],Equipment!$BB$2)*VLOOKUP(J43,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$L$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'10   Trucks'!J44","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B44=\"D\",'10   Trucks'!AN44/'10   Trucks'!T44,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ex\"),VLOOKUP(J44,Equipment[],Equipment!$L$2)\n+VLOOKUP(J44,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\"),VLOOKUP(J44,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J44,2)=\"Ex\",VLOOKUP(J44,Equipment[],Equipment!$BB$2)*VLOOKUP(J44,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$L$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'10   Trucks'!J45","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B45=\"D\",'10   Trucks'!AN45/'10   Trucks'!T45,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ex\"),VLOOKUP(J45,Equipment[],Equipment!$L$2)\n+VLOOKUP(J45,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\"),VLOOKUP(J45,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J45,2)=\"Ex\",VLOOKUP(J45,Equipment[],Equipment!$BB$2)*VLOOKUP(J45,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$L$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J46","v":"Sh1"},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$138","v":5},{"$f":"IF(B46=\"D\",'10   Trucks'!AN46/'10   Trucks'!T46,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$138","v":11.266138898671873},5.0071728438541658,{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ex\"),VLOOKUP(J46,Equipment[],Equipment!$L$2)\n+VLOOKUP(J46,Equipment[],Equipment!$BS$2),0)","v":542.26},{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\"),VLOOKUP(J46,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J46,2)=\"Ex\",VLOOKUP(J46,Equipment[],Equipment!$BB$2)*VLOOKUP(J46,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$138","v":2647.5506172839505},3739.3023802472612,3116.0853168727176,5608.9535703708925,4985.7365069963489,4362.5194436218053,3739.3023802472612,3116.0853168727176,2492.8682534981745,1869.6511901236306,1246.4341267490872,0.70803330355671357,0.84963996426805621,0.47202220237114229,0.53102497766753509,0.60688568876289717,0.70803330355671357,0.84963996426805621,1.0620499553350702,1.4160666071134271,2.1240999106701404,{"$f":"'10   Trucks'!$P$15:$P$138","v":0.84842284335252116},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$L$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BS$2),0)","v":241.09068181818182},1687.3468216802169,1484.9271584508028,2300.9873470021566,2096.4405052281763,1891.8936634541965,1687.3468216802169,1484.9271584508028,1600.1086002068018,1792.0776698001334,2176.0158089867969,1484.9271584508028,5,5]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J47","v":"Sh1"},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$138","v":5},{"$f":"IF(B47=\"D\",'10   Trucks'!AN47/'10   Trucks'!T47,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$138","v":11.263167428644163},5.0058521905085165,{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ex\"),VLOOKUP(J47,Equipment[],Equipment!$L$2)\n+VLOOKUP(J47,Equipment[],Equipment!$BS$2),0)","v":542.26},{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\"),VLOOKUP(J47,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J47,2)=\"Ex\",VLOOKUP(J47,Equipment[],Equipment!$BB$2)*VLOOKUP(J47,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$138","v":535.35802469135797},3740.2888900383873,3116.9074083653227,5610.4333350575816,4987.051853384517,4363.6703717114515,3740.2888900383873,3116.9074083653227,2493.5259266922585,1870.1444450191937,1246.7629633461293,0.14313280081578497,0.17175936097894198,9.5421867210523301E-2,0.10734960061183872,0.12268525784210142,0.14313280081578497,0.17175936097894198,0.21469920122367744,0.28626560163156994,0.42939840244735489,{"$f":"'10   Trucks'!$P$15:$P$138","v":0.17155856230095148},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$L$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BS$2),0)","v":241.09068181818182},341.19637053461446,300.1861383197828,465.27988280526472,423.91871204838128,382.55754129149784,341.19637053461446,300.1861383197828,323.470696090893,362.27829237607676,439.89348494644429,300.1861383197828,5,5]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J48","v":"Sh1"},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$138","v":5},{"$f":"IF(B48=\"D\",'10   Trucks'!AN48/'10   Trucks'!T48,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$138","v":7.116742990150728},3.1629968845114345,{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ex\"),VLOOKUP(J48,Equipment[],Equipment!$L$2)\n+VLOOKUP(J48,Equipment[],Equipment!$BS$2),0)","v":542.26},{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\"),VLOOKUP(J48,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J48,2)=\"Ex\",VLOOKUP(J48,Equipment[],Equipment!$BB$2)*VLOOKUP(J48,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$138","v":5865.4197530864194},3946.3277005883801,2959.7457754412849,8879.2373263238551,7892.6554011767603,6906.0734760296655,5919.4915508825698,4932.9096257354749,3946.3277005883801,2959.7457754412849,1973.1638502941901,1.486298198756254,1.9817309316750056,0.66057697722500186,0.74314909937812701,0.84931325643214517,0.99086546583750279,1.1890385590050034,1.486298198756254,1.9817309316750056,2.972596397512508,{"$f":"'10   Trucks'!$P$15:$P$138","v":1.8796075406009536},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$L$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BS$2),0)","v":241.09068181818182},2831.8594390225921,2507.9439995032117,5097.6387565929917,4644.4828930789108,4191.3270295648308,3738.1711660507517,3285.0153025366722,2831.8594390225921,2507.9439995032117,3045.2507070082556,2507.9439995032117,3,3]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J49","v":"Sh1"},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$138","v":5},{"$f":"IF(B49=\"D\",'10   Trucks'!AN49/'10   Trucks'!T49,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$138","v":10.660850434144164},4.7381557485085173,{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ex\"),VLOOKUP(J49,Equipment[],Equipment!$L$2)\n+VLOOKUP(J49,Equipment[],Equipment!$BS$2),0)","v":542.26},{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\"),VLOOKUP(J49,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J49,2)=\"Ex\",VLOOKUP(J49,Equipment[],Equipment!$BB$2)*VLOOKUP(J49,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$138","v":685.89506172839515},3293.0065210898219,2634.4052168718576,5927.41173796168,5268.8104337437153,4610.2091295257515,3951.6078253077867,3293.0065210898219,2634.4052168718576,1975.8039126538933,1317.2026084359288,0.20828840068661567,0.26036050085826956,0.11571577815923091,0.13018025042913478,0.1487774290618683,0.17357366723884637,0.20828840068661567,0.26036050085826956,0.34714733447769275,0.52072100171653912,{"$f":"'10   Trucks'!$P$15:$P$138","v":0.21979902280774638},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$L$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BS$2),0)","v":241.09068181818182},384.14569946617695,392.26504787717937,596.11168455293569,543.12018828124587,490.12869200955623,437.13719573786659,384.14569946617695,392.26504787717937,439.32607627564772,533.4481330725846,384.14569946617695,5,5]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J50","v":"Sh1"},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$138","v":5},{"$f":"IF(B50=\"D\",'10   Trucks'!AN50/'10   Trucks'!T50,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$138","v":9.5850059493521815},4.2600026441565255,{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ex\"),VLOOKUP(J50,Equipment[],Equipment!$L$2)\n+VLOOKUP(J50,Equipment[],Equipment!$BS$2),0)","v":542.26},{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\"),VLOOKUP(J50,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J50,2)=\"Ex\",VLOOKUP(J50,Equipment[],Equipment!$BB$2)*VLOOKUP(J50,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$138","v":537.77777777777783},3662.6216181297946,2930.0972945038357,6592.7189126336307,5860.1945890076713,5127.6702653817119,4395.1459417557535,3662.6216181297946,2930.0972945038357,2197.5729708778767,1465.0486472519178,0.14682864730438017,0.18353580913047524,8.1571470724655648E-2,9.1767904565237618E-2,0.10487760521741442,0.12235720608698349,0.14682864730438017,0.18353580913047524,0.24471441217396697,0.36707161826095047,{"$f":"'10   Trucks'!$P$15:$P$138","v":0.1723339861135838},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$L$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BS$2),0)","v":241.09068181818182},301.19041837279696,276.51922130436333,467.38289122307299,425.83477301050391,384.28665479793489,342.73853658536592,301.19041837279696,276.51922130436333,309.69393059072712,376.04334916345482,276.51922130436333,4,4]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'10   Trucks'!J51","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B51=\"D\",'10   Trucks'!AN51/'10   Trucks'!T51,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ex\"),VLOOKUP(J51,Equipment[],Equipment!$L$2)\n+VLOOKUP(J51,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\"),VLOOKUP(J51,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J51,2)=\"Ex\",VLOOKUP(J51,Equipment[],Equipment!$BB$2)*VLOOKUP(J51,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$L$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'10   Trucks'!J52","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B52=\"D\",'10   Trucks'!AN52/'10   Trucks'!T52,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ex\"),VLOOKUP(J52,Equipment[],Equipment!$L$2)\n+VLOOKUP(J52,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\"),VLOOKUP(J52,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J52,2)=\"Ex\",VLOOKUP(J52,Equipment[],Equipment!$BB$2)*VLOOKUP(J52,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$L$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'10   Trucks'!J53","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B53=\"D\",'10   Trucks'!AN53/'10   Trucks'!T53,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ex\"),VLOOKUP(J53,Equipment[],Equipment!$L$2)\n+VLOOKUP(J53,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\"),VLOOKUP(J53,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J53,2)=\"Ex\",VLOOKUP(J53,Equipment[],Equipment!$BB$2)*VLOOKUP(J53,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$L$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'10   Trucks'!J54","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B54=\"D\",'10   Trucks'!AN54/'10   Trucks'!T54,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ex\"),VLOOKUP(J54,Equipment[],Equipment!$L$2)\n+VLOOKUP(J54,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\"),VLOOKUP(J54,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J54,2)=\"Ex\",VLOOKUP(J54,Equipment[],Equipment!$BB$2)*VLOOKUP(J54,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$L$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'10   Trucks'!J55","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B55=\"D\",'10   Trucks'!AN55/'10   Trucks'!T55,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ex\"),VLOOKUP(J55,Equipment[],Equipment!$L$2)\n+VLOOKUP(J55,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\"),VLOOKUP(J55,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J55,2)=\"Ex\",VLOOKUP(J55,Equipment[],Equipment!$BB$2)*VLOOKUP(J55,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$L$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'10   Trucks'!J56","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B56=\"D\",'10   Trucks'!AN56/'10   Trucks'!T56,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ex\"),VLOOKUP(J56,Equipment[],Equipment!$L$2)\n+VLOOKUP(J56,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\"),VLOOKUP(J56,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J56,2)=\"Ex\",VLOOKUP(J56,Equipment[],Equipment!$BB$2)*VLOOKUP(J56,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$L$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'10   Trucks'!J57","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B57=\"D\",'10   Trucks'!AN57/'10   Trucks'!T57,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ex\"),VLOOKUP(J57,Equipment[],Equipment!$L$2)\n+VLOOKUP(J57,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\"),VLOOKUP(J57,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J57,2)=\"Ex\",VLOOKUP(J57,Equipment[],Equipment!$BB$2)*VLOOKUP(J57,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$L$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'10   Trucks'!J58","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B58=\"D\",'10   Trucks'!AN58/'10   Trucks'!T58,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ex\"),VLOOKUP(J58,Equipment[],Equipment!$L$2)\n+VLOOKUP(J58,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\"),VLOOKUP(J58,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J58,2)=\"Ex\",VLOOKUP(J58,Equipment[],Equipment!$BB$2)*VLOOKUP(J58,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$L$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J59","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B59=\"D\",'10   Trucks'!AN59/'10   Trucks'!T59,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ex\"),VLOOKUP(J59,Equipment[],Equipment!$L$2)\n+VLOOKUP(J59,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\"),VLOOKUP(J59,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J59,2)=\"Ex\",VLOOKUP(J59,Equipment[],Equipment!$BB$2)*VLOOKUP(J59,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$L$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J60","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B60=\"D\",'10   Trucks'!AN60/'10   Trucks'!T60,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ex\"),VLOOKUP(J60,Equipment[],Equipment!$L$2)\n+VLOOKUP(J60,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\"),VLOOKUP(J60,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J60,2)=\"Ex\",VLOOKUP(J60,Equipment[],Equipment!$BB$2)*VLOOKUP(J60,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$L$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J61","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B61=\"D\",'10   Trucks'!AN61/'10   Trucks'!T61,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ex\"),VLOOKUP(J61,Equipment[],Equipment!$L$2)\n+VLOOKUP(J61,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\"),VLOOKUP(J61,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J61,2)=\"Ex\",VLOOKUP(J61,Equipment[],Equipment!$BB$2)*VLOOKUP(J61,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$L$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J62","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B62=\"D\",'10   Trucks'!AN62/'10   Trucks'!T62,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ex\"),VLOOKUP(J62,Equipment[],Equipment!$L$2)\n+VLOOKUP(J62,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\"),VLOOKUP(J62,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J62,2)=\"Ex\",VLOOKUP(J62,Equipment[],Equipment!$BB$2)*VLOOKUP(J62,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$L$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J63","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B63=\"D\",'10   Trucks'!AN63/'10   Trucks'!T63,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ex\"),VLOOKUP(J63,Equipment[],Equipment!$L$2)\n+VLOOKUP(J63,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\"),VLOOKUP(J63,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J63,2)=\"Ex\",VLOOKUP(J63,Equipment[],Equipment!$BB$2)*VLOOKUP(J63,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$L$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J64","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B64=\"D\",'10   Trucks'!AN64/'10   Trucks'!T64,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ex\"),VLOOKUP(J64,Equipment[],Equipment!$L$2)\n+VLOOKUP(J64,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\"),VLOOKUP(J64,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J64,2)=\"Ex\",VLOOKUP(J64,Equipment[],Equipment!$BB$2)*VLOOKUP(J64,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$L$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J65","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B65=\"D\",'10   Trucks'!AN65/'10   Trucks'!T65,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ex\"),VLOOKUP(J65,Equipment[],Equipment!$L$2)\n+VLOOKUP(J65,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\"),VLOOKUP(J65,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J65,2)=\"Ex\",VLOOKUP(J65,Equipment[],Equipment!$BB$2)*VLOOKUP(J65,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$L$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J66","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B66=\"D\",'10   Trucks'!AN66/'10   Trucks'!T66,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ex\"),VLOOKUP(J66,Equipment[],Equipment!$L$2)\n+VLOOKUP(J66,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\"),VLOOKUP(J66,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J66,2)=\"Ex\",VLOOKUP(J66,Equipment[],Equipment!$BB$2)*VLOOKUP(J66,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$L$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J67","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B67=\"D\",'10   Trucks'!AN67/'10   Trucks'!T67,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ex\"),VLOOKUP(J67,Equipment[],Equipment!$L$2)\n+VLOOKUP(J67,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\"),VLOOKUP(J67,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J67,2)=\"Ex\",VLOOKUP(J67,Equipment[],Equipment!$BB$2)*VLOOKUP(J67,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$L$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J68","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B68=\"D\",'10   Trucks'!AN68/'10   Trucks'!T68,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ex\"),VLOOKUP(J68,Equipment[],Equipment!$L$2)\n+VLOOKUP(J68,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\"),VLOOKUP(J68,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J68,2)=\"Ex\",VLOOKUP(J68,Equipment[],Equipment!$BB$2)*VLOOKUP(J68,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$L$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J69","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B69=\"D\",'10   Trucks'!AN69/'10   Trucks'!T69,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ex\"),VLOOKUP(J69,Equipment[],Equipment!$L$2)\n+VLOOKUP(J69,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\"),VLOOKUP(J69,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J69,2)=\"Ex\",VLOOKUP(J69,Equipment[],Equipment!$BB$2)*VLOOKUP(J69,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$L$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J70","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B70=\"D\",'10   Trucks'!AN70/'10   Trucks'!T70,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ex\"),VLOOKUP(J70,Equipment[],Equipment!$L$2)\n+VLOOKUP(J70,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\"),VLOOKUP(J70,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J70,2)=\"Ex\",VLOOKUP(J70,Equipment[],Equipment!$BB$2)*VLOOKUP(J70,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$L$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J71","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B71=\"D\",'10   Trucks'!AN71/'10   Trucks'!T71,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ex\"),VLOOKUP(J71,Equipment[],Equipment!$L$2)\n+VLOOKUP(J71,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\"),VLOOKUP(J71,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J71,2)=\"Ex\",VLOOKUP(J71,Equipment[],Equipment!$BB$2)*VLOOKUP(J71,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$L$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J72","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B72=\"D\",'10   Trucks'!AN72/'10   Trucks'!T72,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ex\"),VLOOKUP(J72,Equipment[],Equipment!$L$2)\n+VLOOKUP(J72,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\"),VLOOKUP(J72,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J72,2)=\"Ex\",VLOOKUP(J72,Equipment[],Equipment!$BB$2)*VLOOKUP(J72,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$L$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J73","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B73=\"D\",'10   Trucks'!AN73/'10   Trucks'!T73,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ex\"),VLOOKUP(J73,Equipment[],Equipment!$L$2)\n+VLOOKUP(J73,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\"),VLOOKUP(J73,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J73,2)=\"Ex\",VLOOKUP(J73,Equipment[],Equipment!$BB$2)*VLOOKUP(J73,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$L$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J74","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B74=\"D\",'10   Trucks'!AN74/'10   Trucks'!T74,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ex\"),VLOOKUP(J74,Equipment[],Equipment!$L$2)\n+VLOOKUP(J74,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\"),VLOOKUP(J74,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J74,2)=\"Ex\",VLOOKUP(J74,Equipment[],Equipment!$BB$2)*VLOOKUP(J74,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$L$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J75","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B75=\"D\",'10   Trucks'!AN75/'10   Trucks'!T75,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ex\"),VLOOKUP(J75,Equipment[],Equipment!$L$2)\n+VLOOKUP(J75,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\"),VLOOKUP(J75,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J75,2)=\"Ex\",VLOOKUP(J75,Equipment[],Equipment!$BB$2)*VLOOKUP(J75,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$L$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J76","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B76=\"D\",'10   Trucks'!AN76/'10   Trucks'!T76,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ex\"),VLOOKUP(J76,Equipment[],Equipment!$L$2)\n+VLOOKUP(J76,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\"),VLOOKUP(J76,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J76,2)=\"Ex\",VLOOKUP(J76,Equipment[],Equipment!$BB$2)*VLOOKUP(J76,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$L$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J77","v":"--"},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B77=\"D\",'10   Trucks'!AN77/'10   Trucks'!T77,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ex\"),VLOOKUP(J77,Equipment[],Equipment!$L$2)\n+VLOOKUP(J77,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\"),VLOOKUP(J77,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J77,2)=\"Ex\",VLOOKUP(J77,Equipment[],Equipment!$BB$2)*VLOOKUP(J77,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$L$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J78","v":"--"},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B78=\"D\",'10   Trucks'!AN78/'10   Trucks'!T78,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ex\"),VLOOKUP(J78,Equipment[],Equipment!$L$2)\n+VLOOKUP(J78,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\"),VLOOKUP(J78,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J78,2)=\"Ex\",VLOOKUP(J78,Equipment[],Equipment!$BB$2)*VLOOKUP(J78,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$L$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J79","v":"--"},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B79=\"D\",'10   Trucks'!AN79/'10   Trucks'!T79,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ex\"),VLOOKUP(J79,Equipment[],Equipment!$L$2)\n+VLOOKUP(J79,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\"),VLOOKUP(J79,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J79,2)=\"Ex\",VLOOKUP(J79,Equipment[],Equipment!$BB$2)*VLOOKUP(J79,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$L$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J80","v":"--"},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B80=\"D\",'10   Trucks'!AN80/'10   Trucks'!T80,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ex\"),VLOOKUP(J80,Equipment[],Equipment!$L$2)\n+VLOOKUP(J80,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\"),VLOOKUP(J80,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J80,2)=\"Ex\",VLOOKUP(J80,Equipment[],Equipment!$BB$2)*VLOOKUP(J80,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$L$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J81","v":"--"},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B81=\"D\",'10   Trucks'!AN81/'10   Trucks'!T81,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ex\"),VLOOKUP(J81,Equipment[],Equipment!$L$2)\n+VLOOKUP(J81,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\"),VLOOKUP(J81,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J81,2)=\"Ex\",VLOOKUP(J81,Equipment[],Equipment!$BB$2)*VLOOKUP(J81,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},{"$f":"IF(O81>0,K81*L81*R81*ROUNDUP(P81,0)/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*ROUNDDOWN(P81,0)/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$V$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$W$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$X$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$Y$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$Z$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$AA$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$AB$14/O81,0)","v":0},{"$f":"IF(O81>0,K81*L81*R81*$AC$14/O81,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$L$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"MAX(AD81,AN81)*(Q81+ROUNDUP(P81,0)*AO81)","v":0},{"$f":"MAX(AE81,AN81)*(Q81+ROUNDDOWN(P81,0)*AO81)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B81=\"D\",IF(AP81<AQ81,ROUNDUP(P81,0),\nIF(AQ81<AR81,ROUNDDOWN(P81,0),\nIF(AR81<AS81,9,\nIF(AS81<AT81,8,\nIF(AT81<AU81,7,\nIF(AU81<AV81,6,\nIF(AV81<AW81,5,\nIF(AW81<AX81,4,\nIF(AX81<AY81,3,2))))))))),\n0)","v":0},{"$f":"IF(BA81>ROUNDUP(P81,0),\nIF(AP81>AQ81,ROUNDDOWN(P81,0),ROUNDUP(P81,0)),BA81)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J82","v":"--"},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B82=\"D\",'10   Trucks'!AN82/'10   Trucks'!T82,0)","v":0},{"$f":"IF(B82=\"D\",L82*M82,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$138","v":0},{"$f":"IF(N82>0,O82/N82,0)","v":0},{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ex\"),VLOOKUP(J82,Equipment[],Equipment!$L$2)\n+VLOOKUP(J82,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\"),VLOOKUP(J82,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J82,2)=\"Ex\",VLOOKUP(J82,Equipment[],Equipment!$BB$2)*VLOOKUP(J82,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T82>0,S82/T82,0)","v":0},{"$f":"IF(U82>0,S82/U82,0)","v":0},{"$f":"IF(V82>0,S82/V82,0)","v":0},{"$f":"IF(W82>0,S82/W82,0)","v":0},{"$f":"IF(X82>0,S82/X82,0)","v":0},{"$f":"IF(Y82>0,S82/Y82,0)","v":0},{"$f":"IF(Z82>0,S82/Z82,0)","v":0},{"$f":"IF(AA82>0,S82/AA82,0)","v":0},{"$f":"IF(AB82>0,S82/AB82,0)","v":0},{"$f":"IF(AC82>0,S82/AC82,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$L$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BS$2),0)","v":0},0,0,{"$f":"MAX(AF82,AN82)*(Q82+$AR$14*AO82)","v":0},{"$f":"MAX(AG82,AN82)*(Q82+$AS$14*AO82)","v":0},{"$f":"MAX(AH82,AN82)*(Q82+$AT$14*AO82)","v":0},{"$f":"MAX(AI82,AN82)*(Q82+$AU$14*AO82)","v":0},{"$f":"MAX(AJ82,AN82)*(Q82+$AV$14*AO82)","v":0},{"$f":"MAX(AK82,AN82)*(Q82+$AW$14*AO82)","v":0},{"$f":"MAX(AL82,AN82)*(Q82+$AX$14*AO82)","v":0},{"$f":"MAX(AM82,AN82)*(Q82+$AY$14*AO82)","v":0},{"$f":"MIN(AP82:AY82)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J83","v":"--"},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B83=\"D\",'10   Trucks'!AN83/'10   Trucks'!T83,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ex\"),VLOOKUP(J83,Equipment[],Equipment!$L$2)\n+VLOOKUP(J83,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\"),VLOOKUP(J83,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J83,2)=\"Ex\",VLOOKUP(J83,Equipment[],Equipment!$BB$2)*VLOOKUP(J83,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$L$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J84","v":"--"},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B84=\"D\",'10   Trucks'!AN84/'10   Trucks'!T84,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ex\"),VLOOKUP(J84,Equipment[],Equipment!$L$2)\n+VLOOKUP(J84,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\"),VLOOKUP(J84,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J84,2)=\"Ex\",VLOOKUP(J84,Equipment[],Equipment!$BB$2)*VLOOKUP(J84,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$L$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J85","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B85=\"D\",'10   Trucks'!AN85/'10   Trucks'!T85,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ex\"),VLOOKUP(J85,Equipment[],Equipment!$L$2)\n+VLOOKUP(J85,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\"),VLOOKUP(J85,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J85,2)=\"Ex\",VLOOKUP(J85,Equipment[],Equipment!$BB$2)*VLOOKUP(J85,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$L$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J86","v":"--"},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B86=\"D\",'10   Trucks'!AN86/'10   Trucks'!T86,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ex\"),VLOOKUP(J86,Equipment[],Equipment!$L$2)\n+VLOOKUP(J86,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\"),VLOOKUP(J86,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J86,2)=\"Ex\",VLOOKUP(J86,Equipment[],Equipment!$BB$2)*VLOOKUP(J86,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$L$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J87","v":"--"},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B87=\"D\",'10   Trucks'!AN87/'10   Trucks'!T87,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ex\"),VLOOKUP(J87,Equipment[],Equipment!$L$2)\n+VLOOKUP(J87,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\"),VLOOKUP(J87,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J87,2)=\"Ex\",VLOOKUP(J87,Equipment[],Equipment!$BB$2)*VLOOKUP(J87,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$L$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J88","v":"--"},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B88=\"D\",'10   Trucks'!AN88/'10   Trucks'!T88,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ex\"),VLOOKUP(J88,Equipment[],Equipment!$L$2)\n+VLOOKUP(J88,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\"),VLOOKUP(J88,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J88,2)=\"Ex\",VLOOKUP(J88,Equipment[],Equipment!$BB$2)*VLOOKUP(J88,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$L$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J89","v":"--"},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B89=\"D\",'10   Trucks'!AN89/'10   Trucks'!T89,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ex\"),VLOOKUP(J89,Equipment[],Equipment!$L$2)\n+VLOOKUP(J89,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\"),VLOOKUP(J89,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J89,2)=\"Ex\",VLOOKUP(J89,Equipment[],Equipment!$BB$2)*VLOOKUP(J89,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$L$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J90","v":"--"},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B90=\"D\",'10   Trucks'!AN90/'10   Trucks'!T90,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ex\"),VLOOKUP(J90,Equipment[],Equipment!$L$2)\n+VLOOKUP(J90,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\"),VLOOKUP(J90,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J90,2)=\"Ex\",VLOOKUP(J90,Equipment[],Equipment!$BB$2)*VLOOKUP(J90,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$L$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J91","v":"--"},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B91=\"D\",'10   Trucks'!AN91/'10   Trucks'!T91,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ex\"),VLOOKUP(J91,Equipment[],Equipment!$L$2)\n+VLOOKUP(J91,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\"),VLOOKUP(J91,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J91,2)=\"Ex\",VLOOKUP(J91,Equipment[],Equipment!$BB$2)*VLOOKUP(J91,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$L$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J92","v":"--"},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B92=\"D\",'10   Trucks'!AN92/'10   Trucks'!T92,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ex\"),VLOOKUP(J92,Equipment[],Equipment!$L$2)\n+VLOOKUP(J92,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\"),VLOOKUP(J92,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J92,2)=\"Ex\",VLOOKUP(J92,Equipment[],Equipment!$BB$2)*VLOOKUP(J92,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$L$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J93","v":"--"},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B93=\"D\",'10   Trucks'!AN93/'10   Trucks'!T93,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ex\"),VLOOKUP(J93,Equipment[],Equipment!$L$2)\n+VLOOKUP(J93,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\"),VLOOKUP(J93,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J93,2)=\"Ex\",VLOOKUP(J93,Equipment[],Equipment!$BB$2)*VLOOKUP(J93,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$L$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J94","v":"--"},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B94=\"D\",'10   Trucks'!AN94/'10   Trucks'!T94,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ex\"),VLOOKUP(J94,Equipment[],Equipment!$L$2)\n+VLOOKUP(J94,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\"),VLOOKUP(J94,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J94,2)=\"Ex\",VLOOKUP(J94,Equipment[],Equipment!$BB$2)*VLOOKUP(J94,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$L$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J95","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B95=\"D\",'10   Trucks'!AN95/'10   Trucks'!T95,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ex\"),VLOOKUP(J95,Equipment[],Equipment!$L$2)\n+VLOOKUP(J95,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\"),VLOOKUP(J95,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J95,2)=\"Ex\",VLOOKUP(J95,Equipment[],Equipment!$BB$2)*VLOOKUP(J95,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$L$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J96","v":"--"},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B96=\"D\",'10   Trucks'!AN96/'10   Trucks'!T96,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ex\"),VLOOKUP(J96,Equipment[],Equipment!$L$2)\n+VLOOKUP(J96,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\"),VLOOKUP(J96,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J96,2)=\"Ex\",VLOOKUP(J96,Equipment[],Equipment!$BB$2)*VLOOKUP(J96,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$L$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J97","v":"--"},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B97=\"D\",'10   Trucks'!AN97/'10   Trucks'!T97,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ex\"),VLOOKUP(J97,Equipment[],Equipment!$L$2)\n+VLOOKUP(J97,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\"),VLOOKUP(J97,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J97,2)=\"Ex\",VLOOKUP(J97,Equipment[],Equipment!$BB$2)*VLOOKUP(J97,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$L$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J98","v":"--"},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B98=\"D\",'10   Trucks'!AN98/'10   Trucks'!T98,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ex\"),VLOOKUP(J98,Equipment[],Equipment!$L$2)\n+VLOOKUP(J98,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\"),VLOOKUP(J98,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J98,2)=\"Ex\",VLOOKUP(J98,Equipment[],Equipment!$BB$2)*VLOOKUP(J98,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$L$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J99","v":"--"},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B99=\"D\",'10   Trucks'!AN99/'10   Trucks'!T99,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ex\"),VLOOKUP(J99,Equipment[],Equipment!$L$2)\n+VLOOKUP(J99,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\"),VLOOKUP(J99,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J99,2)=\"Ex\",VLOOKUP(J99,Equipment[],Equipment!$BB$2)*VLOOKUP(J99,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$L$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J100","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B100=\"D\",'10   Trucks'!AN100/'10   Trucks'!T100,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ex\"),VLOOKUP(J100,Equipment[],Equipment!$L$2)\n+VLOOKUP(J100,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\"),VLOOKUP(J100,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J100,2)=\"Ex\",VLOOKUP(J100,Equipment[],Equipment!$BB$2)*VLOOKUP(J100,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$L$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J101","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B101=\"D\",'10   Trucks'!AN101/'10   Trucks'!T101,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ex\"),VLOOKUP(J101,Equipment[],Equipment!$L$2)\n+VLOOKUP(J101,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\"),VLOOKUP(J101,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J101,2)=\"Ex\",VLOOKUP(J101,Equipment[],Equipment!$BB$2)*VLOOKUP(J101,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$L$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J102","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B102=\"D\",'10   Trucks'!AN102/'10   Trucks'!T102,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ex\"),VLOOKUP(J102,Equipment[],Equipment!$L$2)\n+VLOOKUP(J102,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\"),VLOOKUP(J102,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J102,2)=\"Ex\",VLOOKUP(J102,Equipment[],Equipment!$BB$2)*VLOOKUP(J102,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$L$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J103","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B103=\"D\",'10   Trucks'!AN103/'10   Trucks'!T103,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ex\"),VLOOKUP(J103,Equipment[],Equipment!$L$2)\n+VLOOKUP(J103,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\"),VLOOKUP(J103,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J103,2)=\"Ex\",VLOOKUP(J103,Equipment[],Equipment!$BB$2)*VLOOKUP(J103,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$L$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J104","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B104=\"D\",'10   Trucks'!AN104/'10   Trucks'!T104,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ex\"),VLOOKUP(J104,Equipment[],Equipment!$L$2)\n+VLOOKUP(J104,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\"),VLOOKUP(J104,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J104,2)=\"Ex\",VLOOKUP(J104,Equipment[],Equipment!$BB$2)*VLOOKUP(J104,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$L$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J105","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B105=\"D\",'10   Trucks'!AN105/'10   Trucks'!T105,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ex\"),VLOOKUP(J105,Equipment[],Equipment!$L$2)\n+VLOOKUP(J105,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\"),VLOOKUP(J105,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J105,2)=\"Ex\",VLOOKUP(J105,Equipment[],Equipment!$BB$2)*VLOOKUP(J105,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$L$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J106","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B106=\"D\",'10   Trucks'!AN106/'10   Trucks'!T106,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ex\"),VLOOKUP(J106,Equipment[],Equipment!$L$2)\n+VLOOKUP(J106,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\"),VLOOKUP(J106,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J106,2)=\"Ex\",VLOOKUP(J106,Equipment[],Equipment!$BB$2)*VLOOKUP(J106,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$L$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J107","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B107=\"D\",'10   Trucks'!AN107/'10   Trucks'!T107,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ex\"),VLOOKUP(J107,Equipment[],Equipment!$L$2)\n+VLOOKUP(J107,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\"),VLOOKUP(J107,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J107,2)=\"Ex\",VLOOKUP(J107,Equipment[],Equipment!$BB$2)*VLOOKUP(J107,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$L$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J108","v":"--"},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B108=\"D\",'10   Trucks'!AN108/'10   Trucks'!T108,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ex\"),VLOOKUP(J108,Equipment[],Equipment!$L$2)\n+VLOOKUP(J108,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\"),VLOOKUP(J108,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J108,2)=\"Ex\",VLOOKUP(J108,Equipment[],Equipment!$BB$2)*VLOOKUP(J108,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$L$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J109","v":"--"},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B109=\"D\",'10   Trucks'!AN109/'10   Trucks'!T109,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ex\"),VLOOKUP(J109,Equipment[],Equipment!$L$2)\n+VLOOKUP(J109,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\"),VLOOKUP(J109,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J109,2)=\"Ex\",VLOOKUP(J109,Equipment[],Equipment!$BB$2)*VLOOKUP(J109,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$L$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J110","v":"--"},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B110=\"D\",'10   Trucks'!AN110/'10   Trucks'!T110,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ex\"),VLOOKUP(J110,Equipment[],Equipment!$L$2)\n+VLOOKUP(J110,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\"),VLOOKUP(J110,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J110,2)=\"Ex\",VLOOKUP(J110,Equipment[],Equipment!$BB$2)*VLOOKUP(J110,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$L$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J111","v":"--"},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B111=\"D\",'10   Trucks'!AN111/'10   Trucks'!T111,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ex\"),VLOOKUP(J111,Equipment[],Equipment!$L$2)\n+VLOOKUP(J111,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\"),VLOOKUP(J111,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J111,2)=\"Ex\",VLOOKUP(J111,Equipment[],Equipment!$BB$2)*VLOOKUP(J111,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$L$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J112","v":"--"},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B112=\"D\",'10   Trucks'!AN112/'10   Trucks'!T112,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ex\"),VLOOKUP(J112,Equipment[],Equipment!$L$2)\n+VLOOKUP(J112,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\"),VLOOKUP(J112,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J112,2)=\"Ex\",VLOOKUP(J112,Equipment[],Equipment!$BB$2)*VLOOKUP(J112,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$L$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J113","v":"--"},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B113=\"D\",'10   Trucks'!AN113/'10   Trucks'!T113,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ex\"),VLOOKUP(J113,Equipment[],Equipment!$L$2)\n+VLOOKUP(J113,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\"),VLOOKUP(J113,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J113,2)=\"Ex\",VLOOKUP(J113,Equipment[],Equipment!$BB$2)*VLOOKUP(J113,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$L$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J114","v":"--"},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B114=\"D\",'10   Trucks'!AN114/'10   Trucks'!T114,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ex\"),VLOOKUP(J114,Equipment[],Equipment!$L$2)\n+VLOOKUP(J114,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\"),VLOOKUP(J114,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J114,2)=\"Ex\",VLOOKUP(J114,Equipment[],Equipment!$BB$2)*VLOOKUP(J114,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$L$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J115","v":"--"},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B115=\"D\",'10   Trucks'!AN115/'10   Trucks'!T115,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ex\"),VLOOKUP(J115,Equipment[],Equipment!$L$2)\n+VLOOKUP(J115,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\"),VLOOKUP(J115,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J115,2)=\"Ex\",VLOOKUP(J115,Equipment[],Equipment!$BB$2)*VLOOKUP(J115,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$L$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J116","v":"--"},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B116=\"D\",'10   Trucks'!AN116/'10   Trucks'!T116,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ex\"),VLOOKUP(J116,Equipment[],Equipment!$L$2)\n+VLOOKUP(J116,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\"),VLOOKUP(J116,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J116,2)=\"Ex\",VLOOKUP(J116,Equipment[],Equipment!$BB$2)*VLOOKUP(J116,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$L$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J117","v":"--"},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B117=\"D\",'10   Trucks'!AN117/'10   Trucks'!T117,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ex\"),VLOOKUP(J117,Equipment[],Equipment!$L$2)\n+VLOOKUP(J117,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\"),VLOOKUP(J117,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J117,2)=\"Ex\",VLOOKUP(J117,Equipment[],Equipment!$BB$2)*VLOOKUP(J117,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$L$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'10   Trucks'!J118","v":"--"},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B118=\"D\",'10   Trucks'!AN118/'10   Trucks'!T118,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ex\"),VLOOKUP(J118,Equipment[],Equipment!$L$2)\n+VLOOKUP(J118,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\"),VLOOKUP(J118,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J118,2)=\"Ex\",VLOOKUP(J118,Equipment[],Equipment!$BB$2)*VLOOKUP(J118,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$L$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J119","v":"--"},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B119=\"D\",'10   Trucks'!AN119/'10   Trucks'!T119,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ex\"),VLOOKUP(J119,Equipment[],Equipment!$L$2)\n+VLOOKUP(J119,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\"),VLOOKUP(J119,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J119,2)=\"Ex\",VLOOKUP(J119,Equipment[],Equipment!$BB$2)*VLOOKUP(J119,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$L$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J120","v":"--"},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B120=\"D\",'10   Trucks'!AN120/'10   Trucks'!T120,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ex\"),VLOOKUP(J120,Equipment[],Equipment!$L$2)\n+VLOOKUP(J120,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\"),VLOOKUP(J120,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J120,2)=\"Ex\",VLOOKUP(J120,Equipment[],Equipment!$BB$2)*VLOOKUP(J120,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$L$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J121","v":"--"},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$138","v":0},{"$f":"IF(B121=\"D\",'10   Trucks'!AN121/'10   Trucks'!T121,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$138","v":0},0,{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ex\"),VLOOKUP(J121,Equipment[],Equipment!$L$2)\n+VLOOKUP(J121,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\"),VLOOKUP(J121,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J121,2)=\"Ex\",VLOOKUP(J121,Equipment[],Equipment!$BB$2)*VLOOKUP(J121,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$138","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$L$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"20 Scraper Optimization","index":26,"n_rows":121,"n_cols":40,"rows_kept":121,"cut":false,"hidden":false,"merged":[[12,15,12,24],[12,26,12,36],[4,4,5,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"}]
[null,null,null,null,"Scraper Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,"This sheet calculates the most efficient number of scrapers (up to 10 or maximum) per dozer. The dozer assists scrapers for rough grading at waste rock stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Task Time for X Scrapers (hr)",null,null,null,null,null,null,null,null,null,null,"Cost of Using X Scrapers per Dozer ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Scraper R/T Task Time (min)","Pusher Cycle Time (min/cycle)","Max Number of Scrapers per Dozer","Dozer Type","Dozer Cost ($/hr)","Task Time for one Scraper (hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,"Scrapers Cost ($/hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,1,"Lowest Cost ($)","Optimum Number of Scrapers Per Dozer","Optimum Number of Scrapers Per Dozer Within Max"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'12 Scrapers'!T15","v":2.2882374087786959},{"$f":"'12 Scrapers'!U15","v":1.44},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(K15>0,J15/K15,1),\n0)","v":1.5890537560963167},{"$f":"IF(AND(B15=\"A\",C15=\"a\",LEFT(D15,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M15,2)=\"Dz\",VLOOKUP(M15,Equipment[],Equipment!$L$2)\n+VLOOKUP(M15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB15","v":2771.7791208791209},{"$f":"IF(L15>0,O15/ROUNDUP(L15,0),0)","v":1385.8895604395605},{"$f":"IF(L15>0,O15/ROUNDDOWN(L15,0),0)","v":2771.7791208791209},{"$f":"O15/$R$14","v":307.97545787545789},{"$f":"O15/$S$14","v":346.47239010989011},{"$f":"O15/$T$14","v":395.96844583987439},{"$f":"O15/$U$14","v":461.96318681318684},{"$f":"O15/$V$14","v":554.35582417582418},{"$f":"O15/$W$14","v":692.94478021978023},{"$f":"O15/$X$14","v":923.92637362637367},{"$f":"O15/$Y$14","v":1385.8895604395605},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$L$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BS$2),0)","v":263.05920454545458},{"$f":"(P15*ROUNDUP(L15,0)*Z15)+(P15*N15)","v":729142.01071416098},{"$f":"(Q15*ROUNDDOWN(L15,0)*Z15)+(Q15*N15)","v":729142.01071416098},{"$f":"(R15*$AC$14*Z15)+(R15*N15)","v":729142.01071416098},{"$f":"(S15*$AD$14*Z15)+(S15*N15)","v":729142.01071416098},{"$f":"(T15*$AE$14*Z15)+(T15*N15)","v":729142.01071416098},{"$f":"(U15*$AF$14*Z15)+(U15*N15)","v":729142.01071416098},{"$f":"(V15*$AG$14*Z15)+(V15*N15)","v":729142.01071416098},{"$f":"(W15*$AH$14*Z15)+(W15*N15)","v":729142.01071416098},{"$f":"(X15*$AI$14*Z15)+(X15*N15)","v":729142.01071416098},{"$f":"(Y15*$AJ$14*Z15)+(Y15*N15)","v":729142.01071416098},{"$f":"(O15*$AK$14*Z15)+(O15*N15)","v":729142.01071416098},{"$f":"MIN(AA15:AK15)","v":729142.01071416098},{"$f":"IF(AND(B15=\"A\",LEFT(D15,2)=\"Sc\"),\nIF(AC15<AD15,9,\nIF(AD15<AE15,8,\nIF(AE15<AF15,7,\nIF(AF15<AG15,6,\nIF(AG15<AH15,5,\nIF(AH15<AI15,4,\nIF(AI15<AJ15,3,\nIF(AJ15<AK15,2,1)))))))),\n0)","v":1},{"$f":"IF(AM15<L15,AM15,\nIF(AA15>=AB15,ROUNDDOWN(L15,0),\nIF(AA15<AB15,ROUNDUP(L15,0),0)))","v":1}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T16","v":0},{"$f":"'12 Scrapers'!U16","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(K16>0,J16/K16,1),\n0)","v":0},0,{"$f":"IF(LEFT(M16,2)=\"Dz\",VLOOKUP(M16,Equipment[],Equipment!$L$2)\n+VLOOKUP(M16,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB16","v":0},{"$f":"IF(L16>0,O16/ROUNDUP(L16,0),0)","v":0},{"$f":"IF(L16>0,O16/ROUNDDOWN(L16,0),0)","v":0},{"$f":"O16/$R$14","v":0},{"$f":"O16/$S$14","v":0},{"$f":"O16/$T$14","v":0},{"$f":"O16/$U$14","v":0},{"$f":"O16/$V$14","v":0},{"$f":"O16/$W$14","v":0},{"$f":"O16/$X$14","v":0},{"$f":"O16/$Y$14","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$L$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"(P16*ROUNDUP(L16,0)*Z16)+(P16*N16)","v":0},{"$f":"(Q16*ROUNDDOWN(L16,0)*Z16)+(Q16*N16)","v":0},{"$f":"(R16*$AC$14*Z16)+(R16*N16)","v":0},{"$f":"(S16*$AD$14*Z16)+(S16*N16)","v":0},{"$f":"(T16*$AE$14*Z16)+(T16*N16)","v":0},{"$f":"(U16*$AF$14*Z16)+(U16*N16)","v":0},{"$f":"(V16*$AG$14*Z16)+(V16*N16)","v":0},{"$f":"(W16*$AH$14*Z16)+(W16*N16)","v":0},{"$f":"(X16*$AI$14*Z16)+(X16*N16)","v":0},{"$f":"(Y16*$AJ$14*Z16)+(Y16*N16)","v":0},{"$f":"(O16*$AK$14*Z16)+(O16*N16)","v":0},{"$f":"MIN(AA16:AK16)","v":0},{"$f":"IF(AND(B16=\"A\",LEFT(D16,2)=\"Sc\"),\nIF(AC16<AD16,9,\nIF(AD16<AE16,8,\nIF(AE16<AF16,7,\nIF(AF16<AG16,6,\nIF(AG16<AH16,5,\nIF(AH16<AI16,4,\nIF(AI16<AJ16,3,\nIF(AJ16<AK16,2,1)))))))),\n0)","v":0},{"$f":"IF(AM16<L16,AM16,\nIF(AA16>=AB16,ROUNDDOWN(L16,0),\nIF(AA16<AB16,ROUNDUP(L16,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T17","v":0},{"$f":"'12 Scrapers'!U17","v":0},0,{"$f":"IF(AND(B17=\"A\",C17=\"a\",LEFT(D17,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M17,2)=\"Dz\",VLOOKUP(M17,Equipment[],Equipment!$L$2)\n+VLOOKUP(M17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$L$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T18","v":0},{"$f":"'12 Scrapers'!U18","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(K18>0,J18/K18,1),\n0)","v":0},0,{"$f":"IF(LEFT(M18,2)=\"Dz\",VLOOKUP(M18,Equipment[],Equipment!$L$2)\n+VLOOKUP(M18,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB18","v":0},{"$f":"IF(L18>0,O18/ROUNDUP(L18,0),0)","v":0},{"$f":"IF(L18>0,O18/ROUNDDOWN(L18,0),0)","v":0},{"$f":"O18/$R$14","v":0},{"$f":"O18/$S$14","v":0},{"$f":"O18/$T$14","v":0},{"$f":"O18/$U$14","v":0},{"$f":"O18/$V$14","v":0},{"$f":"O18/$W$14","v":0},{"$f":"O18/$X$14","v":0},{"$f":"O18/$Y$14","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$L$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"(P18*ROUNDUP(L18,0)*Z18)+(P18*N18)","v":0},{"$f":"(Q18*ROUNDDOWN(L18,0)*Z18)+(Q18*N18)","v":0},{"$f":"(R18*$AC$14*Z18)+(R18*N18)","v":0},{"$f":"(S18*$AD$14*Z18)+(S18*N18)","v":0},{"$f":"(T18*$AE$14*Z18)+(T18*N18)","v":0},{"$f":"(U18*$AF$14*Z18)+(U18*N18)","v":0},{"$f":"(V18*$AG$14*Z18)+(V18*N18)","v":0},{"$f":"(W18*$AH$14*Z18)+(W18*N18)","v":0},{"$f":"(X18*$AI$14*Z18)+(X18*N18)","v":0},{"$f":"(Y18*$AJ$14*Z18)+(Y18*N18)","v":0},{"$f":"(O18*$AK$14*Z18)+(O18*N18)","v":0},{"$f":"MIN(AA18:AK18)","v":0},{"$f":"IF(AND(B18=\"A\",LEFT(D18,2)=\"Sc\"),\nIF(AC18<AD18,9,\nIF(AD18<AE18,8,\nIF(AE18<AF18,7,\nIF(AF18<AG18,6,\nIF(AG18<AH18,5,\nIF(AH18<AI18,4,\nIF(AI18<AJ18,3,\nIF(AJ18<AK18,2,1)))))))),\n0)","v":0},{"$f":"IF(AM18<L18,AM18,\nIF(AA18>=AB18,ROUNDDOWN(L18,0),\nIF(AA18<AB18,ROUNDUP(L18,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T19","v":0},{"$f":"'12 Scrapers'!U19","v":0},0,0,{"$f":"IF(LEFT(M19,2)=\"Dz\",VLOOKUP(M19,Equipment[],Equipment!$L$2)\n+VLOOKUP(M19,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$L$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T20","v":0},{"$f":"'12 Scrapers'!U20","v":0},0,0,{"$f":"IF(LEFT(M20,2)=\"Dz\",VLOOKUP(M20,Equipment[],Equipment!$L$2)\n+VLOOKUP(M20,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$L$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T21","v":0},{"$f":"'12 Scrapers'!U21","v":0},0,0,{"$f":"IF(LEFT(M21,2)=\"Dz\",VLOOKUP(M21,Equipment[],Equipment!$L$2)\n+VLOOKUP(M21,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$L$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T22","v":0},{"$f":"'12 Scrapers'!U22","v":0},0,0,{"$f":"IF(LEFT(M22,2)=\"Dz\",VLOOKUP(M22,Equipment[],Equipment!$L$2)\n+VLOOKUP(M22,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$L$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T23","v":0},{"$f":"'12 Scrapers'!U23","v":0},0,0,{"$f":"IF(LEFT(M23,2)=\"Dz\",VLOOKUP(M23,Equipment[],Equipment!$L$2)\n+VLOOKUP(M23,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$L$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T24","v":0},{"$f":"'12 Scrapers'!U24","v":0},0,0,{"$f":"IF(LEFT(M24,2)=\"Dz\",VLOOKUP(M24,Equipment[],Equipment!$L$2)\n+VLOOKUP(M24,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$L$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T25","v":0},{"$f":"'12 Scrapers'!U25","v":0},0,0,{"$f":"IF(LEFT(M25,2)=\"Dz\",VLOOKUP(M25,Equipment[],Equipment!$L$2)\n+VLOOKUP(M25,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$L$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T26","v":0},{"$f":"'12 Scrapers'!U26","v":0},0,0,{"$f":"IF(LEFT(M26,2)=\"Dz\",VLOOKUP(M26,Equipment[],Equipment!$L$2)\n+VLOOKUP(M26,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$L$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T27","v":0},{"$f":"'12 Scrapers'!U27","v":0},0,0,{"$f":"IF(LEFT(M27,2)=\"Dz\",VLOOKUP(M27,Equipment[],Equipment!$L$2)\n+VLOOKUP(M27,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB27","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$L$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T28","v":0},{"$f":"'12 Scrapers'!U28","v":0},0,0,{"$f":"IF(LEFT(M28,2)=\"Dz\",VLOOKUP(M28,Equipment[],Equipment!$L$2)\n+VLOOKUP(M28,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$L$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T29","v":0},{"$f":"'12 Scrapers'!U29","v":0},0,0,{"$f":"IF(LEFT(M29,2)=\"Dz\",VLOOKUP(M29,Equipment[],Equipment!$L$2)\n+VLOOKUP(M29,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$L$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T30","v":0},{"$f":"'12 Scrapers'!U30","v":0},0,0,{"$f":"IF(LEFT(M30,2)=\"Dz\",VLOOKUP(M30,Equipment[],Equipment!$L$2)\n+VLOOKUP(M30,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$L$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T31","v":0},{"$f":"'12 Scrapers'!U31","v":0},0,0,{"$f":"IF(LEFT(M31,2)=\"Dz\",VLOOKUP(M31,Equipment[],Equipment!$L$2)\n+VLOOKUP(M31,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$L$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T32","v":0},{"$f":"'12 Scrapers'!U32","v":0},0,0,{"$f":"IF(LEFT(M32,2)=\"Dz\",VLOOKUP(M32,Equipment[],Equipment!$L$2)\n+VLOOKUP(M32,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$L$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T33","v":0},{"$f":"'12 Scrapers'!U33","v":0},0,0,{"$f":"IF(LEFT(M33,2)=\"Dz\",VLOOKUP(M33,Equipment[],Equipment!$L$2)\n+VLOOKUP(M33,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$L$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T34","v":0},{"$f":"'12 Scrapers'!U34","v":0},0,0,{"$f":"IF(LEFT(M34,2)=\"Dz\",VLOOKUP(M34,Equipment[],Equipment!$L$2)\n+VLOOKUP(M34,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$L$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T35","v":0},{"$f":"'12 Scrapers'!U35","v":0},0,0,{"$f":"IF(LEFT(M35,2)=\"Dz\",VLOOKUP(M35,Equipment[],Equipment!$L$2)\n+VLOOKUP(M35,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$L$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T36","v":0},{"$f":"'12 Scrapers'!U36","v":0},0,0,{"$f":"IF(LEFT(M36,2)=\"Dz\",VLOOKUP(M36,Equipment[],Equipment!$L$2)\n+VLOOKUP(M36,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$L$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T37","v":0},{"$f":"'12 Scrapers'!U37","v":0},0,0,{"$f":"IF(LEFT(M37,2)=\"Dz\",VLOOKUP(M37,Equipment[],Equipment!$L$2)\n+VLOOKUP(M37,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$L$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T38","v":0},{"$f":"'12 Scrapers'!U38","v":0},0,0,{"$f":"IF(LEFT(M38,2)=\"Dz\",VLOOKUP(M38,Equipment[],Equipment!$L$2)\n+VLOOKUP(M38,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB38","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$L$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T39","v":0},{"$f":"'12 Scrapers'!U39","v":0},0,0,{"$f":"IF(LEFT(M39,2)=\"Dz\",VLOOKUP(M39,Equipment[],Equipment!$L$2)\n+VLOOKUP(M39,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$L$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T40","v":0},{"$f":"'12 Scrapers'!U40","v":0},0,0,{"$f":"IF(LEFT(M40,2)=\"Dz\",VLOOKUP(M40,Equipment[],Equipment!$L$2)\n+VLOOKUP(M40,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$L$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T41","v":0},{"$f":"'12 Scrapers'!U41","v":0},0,0,{"$f":"IF(LEFT(M41,2)=\"Dz\",VLOOKUP(M41,Equipment[],Equipment!$L$2)\n+VLOOKUP(M41,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$L$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T42","v":0},{"$f":"'12 Scrapers'!U42","v":0},0,0,{"$f":"IF(LEFT(M42,2)=\"Dz\",VLOOKUP(M42,Equipment[],Equipment!$L$2)\n+VLOOKUP(M42,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$L$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'12 Scrapers'!T43","v":0},{"$f":"'12 Scrapers'!U43","v":0},0,0,{"$f":"IF(LEFT(M43,2)=\"Dz\",VLOOKUP(M43,Equipment[],Equipment!$L$2)\n+VLOOKUP(M43,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$L$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'12 Scrapers'!T44","v":0},{"$f":"'12 Scrapers'!U44","v":0},0,0,{"$f":"IF(LEFT(M44,2)=\"Dz\",VLOOKUP(M44,Equipment[],Equipment!$L$2)\n+VLOOKUP(M44,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$L$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat D9T, SU Blade"},{"$f":"'12 Scrapers'!T45","v":0},{"$f":"'12 Scrapers'!U45","v":0},0,0,{"$f":"IF(LEFT(M45,2)=\"Dz\",VLOOKUP(M45,Equipment[],Equipment!$L$2)\n+VLOOKUP(M45,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$L$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T46","v":0},{"$f":"'12 Scrapers'!U46","v":0},0,0,{"$f":"IF(LEFT(M46,2)=\"Dz\",VLOOKUP(M46,Equipment[],Equipment!$L$2)\n+VLOOKUP(M46,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$L$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T47","v":0},{"$f":"'12 Scrapers'!U47","v":0},0,0,{"$f":"IF(LEFT(M47,2)=\"Dz\",VLOOKUP(M47,Equipment[],Equipment!$L$2)\n+VLOOKUP(M47,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB47","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$L$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T48","v":0},{"$f":"'12 Scrapers'!U48","v":0},0,0,{"$f":"IF(LEFT(M48,2)=\"Dz\",VLOOKUP(M48,Equipment[],Equipment!$L$2)\n+VLOOKUP(M48,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$L$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T49","v":0},{"$f":"'12 Scrapers'!U49","v":0},0,0,{"$f":"IF(LEFT(M49,2)=\"Dz\",VLOOKUP(M49,Equipment[],Equipment!$L$2)\n+VLOOKUP(M49,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$L$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T50","v":0},{"$f":"'12 Scrapers'!U50","v":0},0,0,{"$f":"IF(LEFT(M50,2)=\"Dz\",VLOOKUP(M50,Equipment[],Equipment!$L$2)\n+VLOOKUP(M50,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$L$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'12 Scrapers'!T51","v":2.2766212544019688},{"$f":"'12 Scrapers'!U51","v":1.44},1.5809869822235896,0,{"$f":"IF(LEFT(M51,2)=\"Dz\",VLOOKUP(M51,Equipment[],Equipment!$L$2)\n+VLOOKUP(M51,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB51","v":79.67967032967033},39.839835164835165,79.67967032967033,8.8532967032967029,9.9599587912087912,11.382810047095761,13.279945054945054,15.935934065934067,19.919917582417582,26.559890109890109,39.839835164835165,{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$L$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BS$2),0)","v":263.05920454545458},20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,20960.470695367134,1,1]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'12 Scrapers'!T52","v":2.0555243987412921},{"$f":"'12 Scrapers'!U52","v":1.44},1.4274474991258974,0,{"$f":"IF(LEFT(M52,2)=\"Dz\",VLOOKUP(M52,Equipment[],Equipment!$L$2)\n+VLOOKUP(M52,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB52","v":1489.6384615384616},744.81923076923078,1489.6384615384616,165.51538461538462,186.2048076923077,212.80549450549452,248.27307692307693,297.92769230769233,372.40961538461539,496.54615384615386,744.81923076923078,{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$L$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BS$2),0)","v":263.05920454545458},391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,391863.10875262244,1,1]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 657G"},{"$f":"'12 Scrapers'!T53","v":1.7436549710192839},{"$f":"'12 Scrapers'!U53","v":1.44},1.2108715076522805,0,{"$f":"IF(LEFT(M53,2)=\"Dz\",VLOOKUP(M53,Equipment[],Equipment!$L$2)\n+VLOOKUP(M53,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB53","v":20.892857142857142},10.446428571428571,20.892857142857142,2.3214285714285712,2.6116071428571428,2.9846938775510203,3.4821428571428572,4.1785714285714288,5.2232142857142856,6.9642857142857144,10.446428571428571,{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$L$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BS$2),0)","v":263.05920454545458},5496.0583806818186,5496.0583806818186,5496.0583806818177,5496.0583806818186,5496.0583806818186,5496.0583806818186,5496.0583806818195,5496.0583806818186,5496.0583806818186,5496.0583806818186,5496.0583806818186,5496.0583806818177,1,1]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'12 Scrapers'!T54","v":0},{"$f":"'12 Scrapers'!U54","v":0},0,0,{"$f":"IF(LEFT(M54,2)=\"Dz\",VLOOKUP(M54,Equipment[],Equipment!$L$2)\n+VLOOKUP(M54,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$L$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'12 Scrapers'!T55","v":0},{"$f":"'12 Scrapers'!U55","v":0},0,0,{"$f":"IF(LEFT(M55,2)=\"Dz\",VLOOKUP(M55,Equipment[],Equipment!$L$2)\n+VLOOKUP(M55,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$L$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'12 Scrapers'!T56","v":0},{"$f":"'12 Scrapers'!U56","v":0},0,0,{"$f":"IF(LEFT(M56,2)=\"Dz\",VLOOKUP(M56,Equipment[],Equipment!$L$2)\n+VLOOKUP(M56,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$L$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'12 Scrapers'!T57","v":0},{"$f":"'12 Scrapers'!U57","v":0},0,0,{"$f":"IF(LEFT(M57,2)=\"Dz\",VLOOKUP(M57,Equipment[],Equipment!$L$2)\n+VLOOKUP(M57,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB57","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$L$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 16M "},{"$f":"'12 Scrapers'!T58","v":0},{"$f":"'12 Scrapers'!U58","v":0},0,0,{"$f":"IF(LEFT(M58,2)=\"Dz\",VLOOKUP(M58,Equipment[],Equipment!$L$2)\n+VLOOKUP(M58,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$L$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T59","v":0},{"$f":"'12 Scrapers'!U59","v":0},0,0,{"$f":"IF(LEFT(M59,2)=\"Dz\",VLOOKUP(M59,Equipment[],Equipment!$L$2)\n+VLOOKUP(M59,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$L$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T60","v":0},{"$f":"'12 Scrapers'!U60","v":0},0,0,{"$f":"IF(LEFT(M60,2)=\"Dz\",VLOOKUP(M60,Equipment[],Equipment!$L$2)\n+VLOOKUP(M60,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$L$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T61","v":0},{"$f":"'12 Scrapers'!U61","v":0},0,0,{"$f":"IF(LEFT(M61,2)=\"Dz\",VLOOKUP(M61,Equipment[],Equipment!$L$2)\n+VLOOKUP(M61,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$L$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T62","v":0},{"$f":"'12 Scrapers'!U62","v":0},0,0,{"$f":"IF(LEFT(M62,2)=\"Dz\",VLOOKUP(M62,Equipment[],Equipment!$L$2)\n+VLOOKUP(M62,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$L$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T63","v":0},{"$f":"'12 Scrapers'!U63","v":0},0,0,{"$f":"IF(LEFT(M63,2)=\"Dz\",VLOOKUP(M63,Equipment[],Equipment!$L$2)\n+VLOOKUP(M63,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$L$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T64","v":0},{"$f":"'12 Scrapers'!U64","v":0},0,0,{"$f":"IF(LEFT(M64,2)=\"Dz\",VLOOKUP(M64,Equipment[],Equipment!$L$2)\n+VLOOKUP(M64,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$L$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T65","v":0},{"$f":"'12 Scrapers'!U65","v":0},0,0,{"$f":"IF(LEFT(M65,2)=\"Dz\",VLOOKUP(M65,Equipment[],Equipment!$L$2)\n+VLOOKUP(M65,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB65","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$L$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T66","v":0},{"$f":"'12 Scrapers'!U66","v":0},0,0,{"$f":"IF(LEFT(M66,2)=\"Dz\",VLOOKUP(M66,Equipment[],Equipment!$L$2)\n+VLOOKUP(M66,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB66","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$L$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T67","v":0},{"$f":"'12 Scrapers'!U67","v":0},0,0,{"$f":"IF(LEFT(M67,2)=\"Dz\",VLOOKUP(M67,Equipment[],Equipment!$L$2)\n+VLOOKUP(M67,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$L$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T68","v":0},{"$f":"'12 Scrapers'!U68","v":0},0,0,{"$f":"IF(LEFT(M68,2)=\"Dz\",VLOOKUP(M68,Equipment[],Equipment!$L$2)\n+VLOOKUP(M68,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$L$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T69","v":0},{"$f":"'12 Scrapers'!U69","v":0},0,0,{"$f":"IF(LEFT(M69,2)=\"Dz\",VLOOKUP(M69,Equipment[],Equipment!$L$2)\n+VLOOKUP(M69,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$L$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T70","v":0},{"$f":"'12 Scrapers'!U70","v":0},0,0,{"$f":"IF(LEFT(M70,2)=\"Dz\",VLOOKUP(M70,Equipment[],Equipment!$L$2)\n+VLOOKUP(M70,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$L$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T71","v":0},{"$f":"'12 Scrapers'!U71","v":0},0,0,{"$f":"IF(LEFT(M71,2)=\"Dz\",VLOOKUP(M71,Equipment[],Equipment!$L$2)\n+VLOOKUP(M71,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$L$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T72","v":0},{"$f":"'12 Scrapers'!U72","v":0},0,0,{"$f":"IF(LEFT(M72,2)=\"Dz\",VLOOKUP(M72,Equipment[],Equipment!$L$2)\n+VLOOKUP(M72,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$L$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T73","v":0},{"$f":"'12 Scrapers'!U73","v":0},0,0,{"$f":"IF(LEFT(M73,2)=\"Dz\",VLOOKUP(M73,Equipment[],Equipment!$L$2)\n+VLOOKUP(M73,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$L$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T74","v":0},{"$f":"'12 Scrapers'!U74","v":0},0,0,{"$f":"IF(LEFT(M74,2)=\"Dz\",VLOOKUP(M74,Equipment[],Equipment!$L$2)\n+VLOOKUP(M74,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$L$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T75","v":0},{"$f":"'12 Scrapers'!U75","v":0},0,0,{"$f":"IF(LEFT(M75,2)=\"Dz\",VLOOKUP(M75,Equipment[],Equipment!$L$2)\n+VLOOKUP(M75,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$L$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$142","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T76","v":0},{"$f":"'12 Scrapers'!U76","v":0},0,0,{"$f":"IF(LEFT(M76,2)=\"Dz\",VLOOKUP(M76,Equipment[],Equipment!$L$2)\n+VLOOKUP(M76,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$L$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T77","v":0},{"$f":"'12 Scrapers'!U77","v":0},0,0,{"$f":"IF(LEFT(M77,2)=\"Dz\",VLOOKUP(M77,Equipment[],Equipment!$L$2)\n+VLOOKUP(M77,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$L$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T78","v":0},{"$f":"'12 Scrapers'!U78","v":0},0,0,{"$f":"IF(LEFT(M78,2)=\"Dz\",VLOOKUP(M78,Equipment[],Equipment!$L$2)\n+VLOOKUP(M78,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB78","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$L$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T79","v":0},{"$f":"'12 Scrapers'!U79","v":0},0,0,{"$f":"IF(LEFT(M79,2)=\"Dz\",VLOOKUP(M79,Equipment[],Equipment!$L$2)\n+VLOOKUP(M79,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB79","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$L$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T80","v":0},{"$f":"'12 Scrapers'!U80","v":0},0,0,{"$f":"IF(LEFT(M80,2)=\"Dz\",VLOOKUP(M80,Equipment[],Equipment!$L$2)\n+VLOOKUP(M80,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$L$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T81","v":0},{"$f":"'12 Scrapers'!U81","v":0},0,{"$f":"IF(AND(B81=\"A\",C81=\"a\",LEFT(D81,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M81,2)=\"Dz\",VLOOKUP(M81,Equipment[],Equipment!$L$2)\n+VLOOKUP(M81,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB81","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$L$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T82","v":0},{"$f":"'12 Scrapers'!U82","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(K82>0,J82/K82,1),\n0)","v":0},0,{"$f":"IF(LEFT(M82,2)=\"Dz\",VLOOKUP(M82,Equipment[],Equipment!$L$2)\n+VLOOKUP(M82,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB82","v":0},{"$f":"IF(L82>0,O82/ROUNDUP(L82,0),0)","v":0},{"$f":"IF(L82>0,O82/ROUNDDOWN(L82,0),0)","v":0},{"$f":"O82/$R$14","v":0},{"$f":"O82/$S$14","v":0},{"$f":"O82/$T$14","v":0},{"$f":"O82/$U$14","v":0},{"$f":"O82/$V$14","v":0},{"$f":"O82/$W$14","v":0},{"$f":"O82/$X$14","v":0},{"$f":"O82/$Y$14","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$L$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"(P82*ROUNDUP(L82,0)*Z82)+(P82*N82)","v":0},{"$f":"(Q82*ROUNDDOWN(L82,0)*Z82)+(Q82*N82)","v":0},{"$f":"(R82*$AC$14*Z82)+(R82*N82)","v":0},{"$f":"(S82*$AD$14*Z82)+(S82*N82)","v":0},{"$f":"(T82*$AE$14*Z82)+(T82*N82)","v":0},{"$f":"(U82*$AF$14*Z82)+(U82*N82)","v":0},{"$f":"(V82*$AG$14*Z82)+(V82*N82)","v":0},{"$f":"(W82*$AH$14*Z82)+(W82*N82)","v":0},{"$f":"(X82*$AI$14*Z82)+(X82*N82)","v":0},{"$f":"(Y82*$AJ$14*Z82)+(Y82*N82)","v":0},{"$f":"(O82*$AK$14*Z82)+(O82*N82)","v":0},{"$f":"MIN(AA82:AK82)","v":0},{"$f":"IF(AND(B82=\"A\",LEFT(D82,2)=\"Sc\"),\nIF(AC82<AD82,9,\nIF(AD82<AE82,8,\nIF(AE82<AF82,7,\nIF(AF82<AG82,6,\nIF(AG82<AH82,5,\nIF(AH82<AI82,4,\nIF(AI82<AJ82,3,\nIF(AJ82<AK82,2,1)))))))),\n0)","v":0},{"$f":"IF(AM82<L82,AM82,\nIF(AA82>=AB82,ROUNDDOWN(L82,0),\nIF(AA82<AB82,ROUNDUP(L82,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T83","v":0},{"$f":"'12 Scrapers'!U83","v":0},0,0,{"$f":"IF(LEFT(M83,2)=\"Dz\",VLOOKUP(M83,Equipment[],Equipment!$L$2)\n+VLOOKUP(M83,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB83","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$L$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T84","v":0},{"$f":"'12 Scrapers'!U84","v":0},0,0,{"$f":"IF(LEFT(M84,2)=\"Dz\",VLOOKUP(M84,Equipment[],Equipment!$L$2)\n+VLOOKUP(M84,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$L$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T85","v":0},{"$f":"'12 Scrapers'!U85","v":0},0,0,{"$f":"IF(LEFT(M85,2)=\"Dz\",VLOOKUP(M85,Equipment[],Equipment!$L$2)\n+VLOOKUP(M85,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB85","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$L$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T86","v":0},{"$f":"'12 Scrapers'!U86","v":0},0,0,{"$f":"IF(LEFT(M86,2)=\"Dz\",VLOOKUP(M86,Equipment[],Equipment!$L$2)\n+VLOOKUP(M86,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB86","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$L$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T87","v":0},{"$f":"'12 Scrapers'!U87","v":0},0,0,{"$f":"IF(LEFT(M87,2)=\"Dz\",VLOOKUP(M87,Equipment[],Equipment!$L$2)\n+VLOOKUP(M87,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB87","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$L$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T88","v":0},{"$f":"'12 Scrapers'!U88","v":0},0,0,{"$f":"IF(LEFT(M88,2)=\"Dz\",VLOOKUP(M88,Equipment[],Equipment!$L$2)\n+VLOOKUP(M88,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB88","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$L$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T89","v":0},{"$f":"'12 Scrapers'!U89","v":0},0,0,{"$f":"IF(LEFT(M89,2)=\"Dz\",VLOOKUP(M89,Equipment[],Equipment!$L$2)\n+VLOOKUP(M89,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB89","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$L$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T90","v":0},{"$f":"'12 Scrapers'!U90","v":0},0,0,{"$f":"IF(LEFT(M90,2)=\"Dz\",VLOOKUP(M90,Equipment[],Equipment!$L$2)\n+VLOOKUP(M90,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB90","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$L$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T91","v":0},{"$f":"'12 Scrapers'!U91","v":0},0,0,{"$f":"IF(LEFT(M91,2)=\"Dz\",VLOOKUP(M91,Equipment[],Equipment!$L$2)\n+VLOOKUP(M91,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$L$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T92","v":0},{"$f":"'12 Scrapers'!U92","v":0},0,0,{"$f":"IF(LEFT(M92,2)=\"Dz\",VLOOKUP(M92,Equipment[],Equipment!$L$2)\n+VLOOKUP(M92,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB92","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$L$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T93","v":0},{"$f":"'12 Scrapers'!U93","v":0},0,0,{"$f":"IF(LEFT(M93,2)=\"Dz\",VLOOKUP(M93,Equipment[],Equipment!$L$2)\n+VLOOKUP(M93,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$L$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T94","v":0},{"$f":"'12 Scrapers'!U94","v":0},0,0,{"$f":"IF(LEFT(M94,2)=\"Dz\",VLOOKUP(M94,Equipment[],Equipment!$L$2)\n+VLOOKUP(M94,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$L$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T95","v":0},{"$f":"'12 Scrapers'!U95","v":0},0,0,{"$f":"IF(LEFT(M95,2)=\"Dz\",VLOOKUP(M95,Equipment[],Equipment!$L$2)\n+VLOOKUP(M95,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB95","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$L$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T96","v":0},{"$f":"'12 Scrapers'!U96","v":0},0,0,{"$f":"IF(LEFT(M96,2)=\"Dz\",VLOOKUP(M96,Equipment[],Equipment!$L$2)\n+VLOOKUP(M96,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB96","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$L$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T97","v":0},{"$f":"'12 Scrapers'!U97","v":0},0,0,{"$f":"IF(LEFT(M97,2)=\"Dz\",VLOOKUP(M97,Equipment[],Equipment!$L$2)\n+VLOOKUP(M97,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$L$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T98","v":0},{"$f":"'12 Scrapers'!U98","v":0},0,0,{"$f":"IF(LEFT(M98,2)=\"Dz\",VLOOKUP(M98,Equipment[],Equipment!$L$2)\n+VLOOKUP(M98,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB98","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$L$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T99","v":0},{"$f":"'12 Scrapers'!U99","v":0},0,0,{"$f":"IF(LEFT(M99,2)=\"Dz\",VLOOKUP(M99,Equipment[],Equipment!$L$2)\n+VLOOKUP(M99,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB99","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$L$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T100","v":0},{"$f":"'12 Scrapers'!U100","v":0},0,0,{"$f":"IF(LEFT(M100,2)=\"Dz\",VLOOKUP(M100,Equipment[],Equipment!$L$2)\n+VLOOKUP(M100,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$L$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T101","v":0},{"$f":"'12 Scrapers'!U101","v":0},0,0,{"$f":"IF(LEFT(M101,2)=\"Dz\",VLOOKUP(M101,Equipment[],Equipment!$L$2)\n+VLOOKUP(M101,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$L$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T102","v":0},{"$f":"'12 Scrapers'!U102","v":0},0,0,{"$f":"IF(LEFT(M102,2)=\"Dz\",VLOOKUP(M102,Equipment[],Equipment!$L$2)\n+VLOOKUP(M102,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$L$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T103","v":0},{"$f":"'12 Scrapers'!U103","v":0},0,0,{"$f":"IF(LEFT(M103,2)=\"Dz\",VLOOKUP(M103,Equipment[],Equipment!$L$2)\n+VLOOKUP(M103,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB103","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$L$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T104","v":0},{"$f":"'12 Scrapers'!U104","v":0},0,0,{"$f":"IF(LEFT(M104,2)=\"Dz\",VLOOKUP(M104,Equipment[],Equipment!$L$2)\n+VLOOKUP(M104,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB104","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$L$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T105","v":0},{"$f":"'12 Scrapers'!U105","v":0},0,0,{"$f":"IF(LEFT(M105,2)=\"Dz\",VLOOKUP(M105,Equipment[],Equipment!$L$2)\n+VLOOKUP(M105,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB105","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$L$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T106","v":0},{"$f":"'12 Scrapers'!U106","v":0},0,0,{"$f":"IF(LEFT(M106,2)=\"Dz\",VLOOKUP(M106,Equipment[],Equipment!$L$2)\n+VLOOKUP(M106,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB106","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$L$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T107","v":0},{"$f":"'12 Scrapers'!U107","v":0},0,0,{"$f":"IF(LEFT(M107,2)=\"Dz\",VLOOKUP(M107,Equipment[],Equipment!$L$2)\n+VLOOKUP(M107,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB107","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$L$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T108","v":0},{"$f":"'12 Scrapers'!U108","v":0},0,0,{"$f":"IF(LEFT(M108,2)=\"Dz\",VLOOKUP(M108,Equipment[],Equipment!$L$2)\n+VLOOKUP(M108,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB108","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$L$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T109","v":0},{"$f":"'12 Scrapers'!U109","v":0},0,0,{"$f":"IF(LEFT(M109,2)=\"Dz\",VLOOKUP(M109,Equipment[],Equipment!$L$2)\n+VLOOKUP(M109,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$L$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T110","v":0},{"$f":"'12 Scrapers'!U110","v":0},0,0,{"$f":"IF(LEFT(M110,2)=\"Dz\",VLOOKUP(M110,Equipment[],Equipment!$L$2)\n+VLOOKUP(M110,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$L$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T111","v":0},{"$f":"'12 Scrapers'!U111","v":0},0,0,{"$f":"IF(LEFT(M111,2)=\"Dz\",VLOOKUP(M111,Equipment[],Equipment!$L$2)\n+VLOOKUP(M111,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB111","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$L$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T112","v":0},{"$f":"'12 Scrapers'!U112","v":0},0,0,{"$f":"IF(LEFT(M112,2)=\"Dz\",VLOOKUP(M112,Equipment[],Equipment!$L$2)\n+VLOOKUP(M112,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$L$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T113","v":0},{"$f":"'12 Scrapers'!U113","v":0},0,0,{"$f":"IF(LEFT(M113,2)=\"Dz\",VLOOKUP(M113,Equipment[],Equipment!$L$2)\n+VLOOKUP(M113,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$L$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T114","v":0},{"$f":"'12 Scrapers'!U114","v":0},0,0,{"$f":"IF(LEFT(M114,2)=\"Dz\",VLOOKUP(M114,Equipment[],Equipment!$L$2)\n+VLOOKUP(M114,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB114","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$L$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T115","v":0},{"$f":"'12 Scrapers'!U115","v":0},0,0,{"$f":"IF(LEFT(M115,2)=\"Dz\",VLOOKUP(M115,Equipment[],Equipment!$L$2)\n+VLOOKUP(M115,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$L$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T116","v":0},{"$f":"'12 Scrapers'!U116","v":0},0,0,{"$f":"IF(LEFT(M116,2)=\"Dz\",VLOOKUP(M116,Equipment[],Equipment!$L$2)\n+VLOOKUP(M116,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB116","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$L$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T117","v":0},{"$f":"'12 Scrapers'!U117","v":0},0,0,{"$f":"IF(LEFT(M117,2)=\"Dz\",VLOOKUP(M117,Equipment[],Equipment!$L$2)\n+VLOOKUP(M117,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB117","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$L$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"'3   Material'!$K$15:$K$142","v":"-"},{"$f":"'12 Scrapers'!T118","v":0},{"$f":"'12 Scrapers'!U118","v":0},0,0,{"$f":"IF(LEFT(M118,2)=\"Dz\",VLOOKUP(M118,Equipment[],Equipment!$L$2)\n+VLOOKUP(M118,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB118","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$L$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T119","v":0},{"$f":"'12 Scrapers'!U119","v":0},0,0,{"$f":"IF(LEFT(M119,2)=\"Dz\",VLOOKUP(M119,Equipment[],Equipment!$L$2)\n+VLOOKUP(M119,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB119","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$L$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T120","v":0},{"$f":"'12 Scrapers'!U120","v":0},0,0,{"$f":"IF(LEFT(M120,2)=\"Dz\",VLOOKUP(M120,Equipment[],Equipment!$L$2)\n+VLOOKUP(M120,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB120","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$L$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"'3   Material'!$K$15:$K$142","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T121","v":0},{"$f":"'12 Scrapers'!U121","v":0},0,0,{"$f":"IF(LEFT(M121,2)=\"Dz\",VLOOKUP(M121,Equipment[],Equipment!$L$2)\n+VLOOKUP(M121,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB121","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$L$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1 Full SiteVeg Maint","index":27,"n_rows":140,"n_cols":26,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,"Vegetation Maintenance Costs - Full site",null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #1"]
[null,null,null,null,null,"Based on observations of previously reclaimed areas, the annual vegetation failure is conservatively estimated to be 2% failure every year for a total of 12 years, starting the year reclamation is completed.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[null,null,null,null,null,"Vegetation maintenance begins at each facility sub-area/location the year that reclamation is completed for that facility sub-area/location."]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Assumptions/Inputs: "]
[null,null,null,null,null,"Reclamation Start =","2025-01-01"]
[null,null,null,null,null,"Reclamation End =",{"$f":"G7+$G$9*365.25-1","v":"2032-12-31"}]
[null,null,null,null,null,"No. Years Reclamation =",8]
[null,null,null,null,null,"No. Years Veg Maint =",12]
[null,null,null,null,null,"% loss per year =",0.02]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Area (ac)","Approx. Year Reclamation Start","Approx. Date Veg Maintenance Start","Approx. Date Veg Maintenance Complete","Number of Years of Veg Maintenance","% Loss Per Year","Veg Maint Area (ac)","Fuel Unit Cost ($/ac)","Veg Maint Unit Cost ($/ac)","Fuel Cost ($)","Veg Maint Cost ($)","Maint. Description",null,null,null,null,"Year O&M Start","Year Veg Maint Complete"]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B15=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I15*N15*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P15*O15","v":0},{"$f":"Q15*O15","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-North Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B16=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I16*N16*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P16*O16","v":0},{"$f":"Q16*O16","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-South Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B17=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I17*N17*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B18=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I18*N18*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B19=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I19*N19*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P19*O19","v":0},{"$f":"Q19*O19","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1001},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B20=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I20*N20*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1101},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B21=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I21*N21*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1201},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"North Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B22=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I22*N22*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1301},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Top -Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B23=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I23*N23*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B24=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I24*N24*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area (Haul Road)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B25=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I25*N25*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Flat Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B26=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I26*N26*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Open Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B27=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I27*N27*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"a"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Substation, Powerline Corridors, Pipeline Corridors-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B28=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I28*N28*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"c"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B29=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I29*N29*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B30=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I30*N30*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B31=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I31*N31*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B32=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I32*N32*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B33=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I33*N33*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B34=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I34*N34*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B35=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I35*N35*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B36=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I36*N36*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"E"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-E-f-Rp1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Rip-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B37=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I37*N37*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B38=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I38*N38*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B39=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I39*N39*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B40=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I40*N40*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B41=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I41*N41*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"C"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I42*N42*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B43=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I43*N43*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B44=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I44*N44*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"B"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-B-f-Dz3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Dozer Assist-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B45=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I45*N45*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B46=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I46*N46*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B47=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I47*N47*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B48=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I48*N48*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B49=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I49*N49*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"D"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$142","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B50=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I50*N50*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B51=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I51*N51*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B52=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I52*N52*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-A-f-Sc2"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B53=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I53*N53*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B54=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I54*N54*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B55=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I55*N55*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B56=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I56*N56*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Diversion-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B57=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I57*N57*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"A"},{"$f":"'3   Material'!$C$15:$C$142","v":"d"},{"$f":"'3   Material'!$D$15:$D$142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B58=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I58*N58*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B59=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I59*N59*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B60=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I60*N60*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B61=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I61*N61*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B62=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I62*N62*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B63=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I63*N63*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-J-e-U1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B64=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I64*N64*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1403},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1403-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Southern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B65=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I65*N65*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B66=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I66*N66*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B67=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I67*N67*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"Jb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2d"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-Jb-e-U2d"},{"$f":"'3   Material'!$F$15:$F$142","v":"Manual Seeding-Cut/Fill-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B68=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I68*N68*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B69=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I69*N69*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B70=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I70*N70*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"J"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B71=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I71*N71*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"West In-Pit Waste"},{"$f":"IF(B72=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I72*N72*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"East In-Pit Waste"},{"$f":"IF(B73=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I73*N73*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"NRW Waste"},{"$f":"IF(B74=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I74*N74*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Diversion"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B75=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I75*N75*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"P"},{"$f":"'3   Material'!$C$15:$C$142","v":"b"},{"$f":"'3   Material'!$D$15:$D$142","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B76=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I76*N76*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B77=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A77,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A77,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I77*N77*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B78=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A78,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A78,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I78*N78*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B79=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A79,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A79,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I79*N79*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"F"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U3"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$142","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B80=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A80,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A80,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I80*N80*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B81=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A81,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A81,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I81*N81*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B82=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A82,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A82,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I82*N82*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B83=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A83,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A83,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I83*N83*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P83*O83","v":0},{"$f":"Q83*O83","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"G"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U6"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B84=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A84,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A84,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I84*N84*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B85=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A85,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A85,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I85*N85*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B86=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A86,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A86,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I86*N86*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B87=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A87,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A87,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I87*N87*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U7"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B88=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A88,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A88,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I88*N88*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1002},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West In-Pit Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B89=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A89,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A89,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I89*N89*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1302},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1302-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-North Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B90=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A90,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A90,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I90*N90*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1303},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1303-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-South Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"NRW Waste "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B91=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A91,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A91,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I91*N91*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"H"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B92=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A92,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A92,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I92*N92*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1000},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" West In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B93=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":49.231313131313129},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A93,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A93,Quantities[],Quantities!$AD$2)))","v":"2029-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2041-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I93*N93*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":11.815515151515152},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},52.656965746666671,10096.37287252197,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2029},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2041}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" East In-Pit Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B94=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":9.9550045913682279},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A94,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A94,Quantities[],Quantities!$AD$2)))","v":"2029-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2041-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I94*N94*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.389201101928375},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},10.647701684848487,2041.5754102279616,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2029},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2041}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" North Stockpile"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B95=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":8.0515840220385684},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A95,Quantities[],Quantities!$AC$2)))","v":"2030-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A95,Quantities[],Quantities!$AD$2)))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2043-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I95*N95*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.9323801652892565},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},8.6118357827272742,1651.2213331404444,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2031},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2043}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B96=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":109.06772268135904},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A96,Quantities[],Quantities!$AC$2)))","v":"2030-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A96,Quantities[],Quantities!$AD$2)))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2043-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I96*N96*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":26.176253443526171},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},116.65696021515151,22367.642187618629,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2031},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2043}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1400},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B97=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":31.063269054178146},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A97,Quantities[],Quantities!$AC$2)))","v":"2032-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A97,Quantities[],Quantities!$AD$2)))","v":"2032-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2044-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I97*N97*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":7.4551845730027555},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},33.224738292121216,6370.4647928835402,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2032},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2044}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B98=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":13.691483011937557},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A98,Quantities[],Quantities!$AC$2)))","v":"2032-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A98,Quantities[],Quantities!$AD$2)))","v":"2032-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2044-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I98*N98*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":3.2859559228650141},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},14.644174736060608,2807.853556487793,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2032},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2044}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1600},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Little Rock Open Pit"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B99=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":30.142332415059688},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A99,Quantities[],Quantities!$AC$2)))","v":"2026-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A99,Quantities[],Quantities!$AD$2)))","v":"2026-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2038-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I99*N99*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":7.2341597796143251},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},32.239720303030303,6181.5988230544071,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2026},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2038}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1704},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1704-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion Outslope "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B100=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":9.952066115702479},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A100,Quantities[],Quantities!$AC$2)))","v":"2026-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A100,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I100*N100*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.388495867768595},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},10.644558741818182,2040.9727867326444,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1801},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1801-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"West Canyon Stockpile "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B101=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":1.5},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A101,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A101,Quantities[],Quantities!$AD$2)))","v":"2014-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2026-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":1.9958932238193019},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I101*N101*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.9876796714579052E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},0.26684663285420945,51.164799696868577,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2014},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2026}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1803},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1803-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Copper Leach "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B102=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":29.818595041322315},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A102,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A102,Quantities[],Quantities!$AD$2)))","v":"2011-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2023-12-31"},2,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I102*N102*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.1927438016528926},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},5.3155760627272732,1019.201110442717,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2011},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2023}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1802},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"1802-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Previously Reclaimed Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"P-Plant "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B103=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":1.181404958677686},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A103,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A103,Quantities[],Quantities!$AD$2)))","v":"2010-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2022-12-31"},2,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I103*N103*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":4.7256198347107439E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},0.21060173727272727,40.380482182283053,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2010},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2022}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2100},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Substation, Powerline Corridors, Pipeline Corridors-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Substation, Powerline Corridors, Pipeline Corridors"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B104=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":40.668044077134986},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A104,Quantities[],Quantities!$AC$2)))","v":"2032-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A104,Quantities[],Quantities!$AD$2)))","v":"2032-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2044-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I104*N104*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":9.7603305785123968},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},43.497840454545454,8340.2150152634294,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2032},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2044}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2200},{"$f":"'3   Material'!$B$15:$B$142","v":"M"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U"},{"$f":"'3   Material'!$E$15:$E$142","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$142","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B105=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":10},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A105,Quantities[],Quantities!$AC$2)))","v":"2032-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A105,Quantities[],Quantities!$AD$2)))","v":"2032-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2044-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I105*N105*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.4000000000000004},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":854.50128437499995},10.695828000000002,2050.8030825000001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2032},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2044}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1300},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1300-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" NRW Waste"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B106=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A106,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A106,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I106*N106*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1402},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1402-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B107=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A107,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A107,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I107*N107*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1500},{"$f":"'3   Material'!$B$15:$B$142","v":"Sb"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1500-Sb-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Livestock Fence-Flat Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Accessible Flat Areas"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B108=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A108,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A108,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I108*N108*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U28"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-Sa-e-U28"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B109=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A109,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A109,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I109*N109*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U29"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$142","v":"Chain Link Fence-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B110=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A110,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A110,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I110*N110*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"R"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-R-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Construct Berms-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B111=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A111,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A111,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I111*N111*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U27"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-U-e-U27"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B112=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A112,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A112,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I112*N112*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"U"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Vehicle Gates-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B113=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A113,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A113,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I113*N113*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1401},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U30"},{"$f":"'3   Material'!$E$15:$E$142","v":"1401-V-e-U30"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Flat Area (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B114=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A114,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A114,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I114*N114*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1601},{"$f":"'3   Material'!$B$15:$B$142","v":"V"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U31"},{"$f":"'3   Material'!$E$15:$E$142","v":"1601-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$142","v":"Signs Every 500 ft-Perimeter-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":"Little Rock Open Pit "},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B115=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A115,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A115,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I115*N115*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"N"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U18"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-N-e-U18"},{"$f":"'3   Material'!$F$15:$F$142","v":"Plug and Abandon Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B116=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A116,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A116,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I116*N116*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":2000},{"$f":"'3   Material'!$B$15:$B$142","v":"O"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U19"},{"$f":"'3   Material'!$E$15:$E$142","v":"2000-O-e-U19"},{"$f":"'3   Material'!$F$15:$F$142","v":"Replace Well-All Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Monitoring & Exploration Wells"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B117=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A117,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A117,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I117*N117*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1700},{"$f":"'3   Material'!$B$15:$B$142","v":"W"},{"$f":"'3   Material'!$C$15:$C$142","v":"e"},{"$f":"'3   Material'!$D$15:$D$142","v":"U5"},{"$f":"'3   Material'!$E$15:$E$142","v":"1700-W-e-U5"},{"$f":"'3   Material'!$F$15:$F$142","v":"Deadman Diversion Channel-Diversion-Final Grade"},{"$f":"'3   Material'!$G$15:$G$142","v":" Deadman Diversion"},{"$f":"'3   Material'!$H$15:$H$142","v":"-"},{"$f":"IF(B118=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A118,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A118,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I118*N118*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1701},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1701-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"East In-Pit Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B119=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A119,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A119,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I119*N119*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1702},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1702-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Northern Haul Road Fill Material"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B120=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A120,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A120,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I120*N120*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$142","v":1703},{"$f":"'3   Material'!$B$15:$B$142","v":"X"},{"$f":"'3   Material'!$C$15:$C$142","v":"f"},{"$f":"'3   Material'!$D$15:$D$142","v":"Tw1"},{"$f":"'3   Material'!$E$15:$E$142","v":"1703-X-f-Tw1"},{"$f":"'3   Material'!$F$15:$F$142","v":"Compaction-Cut/Fill-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$142","v":"Deadman Diversion and Spanning Arch Culvert Area Cut & Relocate"},{"$f":"'3   Material'!$H$15:$H$142","v":"Deadman Diversion"},{"$f":"IF(B121=\"M\",'4   Earthwork'!$I$15:$I$195,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A121,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A121,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I121*N121*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL O&M AREA",{"$f":"SUM(I15:I136)","v":344.32281910009181},"AC",null,null,null,"TOTAL VEG MAINT AREA",{"$f":"SUM(O15:O136)","v":76.137353380736627},"AC","TOTAL",{"$f":"SUM(R15:R136)","v":339.31334838982389},{"$f":"SUM(S15:S136)","v":65059.466252752682}]

{"sheet":"2 Full Site O&M","index":28,"n_rows":144,"n_cols":36,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #2"]
["Operations & Maintenance -Full Site",null,null,"Reclamation begins",{"$f":"'1 Full SiteVeg Maint'!$G$7","v":"2025-01-01"},"(Year 0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"},null,null,null,null,null,null,"O&M",null,null,null,"Veg Maint Complete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reclaimed Acres","Cum. Percent",null,"Year","Reclaimed Acres","Percent","Cum. Percent"]
["EROSION CONTROL [1]",null,null,null,null,null,null,"ROAD MAINTENANCE [2]",null,null,null,null,null,null,"GROUNDWATER MONITORING [3]",null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC5,VegMaint[Total Area (ac)])","v":0},{"$f":"AD5/$AD$30","v":0},null,2023,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG5,VegMaint[Total Area (ac)])","v":29.818595041322315},{"$f":"AH5/$AD$30","v":9.5168922349689072E-2},{"$f":"AI5","v":9.5168922349689072E-2}]
[null,"Year 1","Years 2-20",null,null,null,null,null,"Years 0-30",null,null,null,null,null,null,"Years 1-2","Years 3-8","Years 9-30","Years 31-60","Years 61-90","Years 91-100",null,null,null,null,null,null,null,2014,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC6,VegMaint[Total Area (ac)])","v":1.5},{"$f":"AD6/$AD$30+AE5","v":4.7873946886735404E-3},null,2024,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG6,VegMaint[Total Area (ac)])","v":0},0,{"$f":"AI6+AJ5","v":9.5168922349689072E-2}]
["Equipment Base:",{"$f":"E134","v":3014.4559090909088},{"$f":"B7","v":3014.4559090909088},"$/day",null,null,null,"Equipment Base:",{"$f":"$K$132","v":5340.5045454545461},"$/event",null,null,null,null,"Equipment Base:",{"$f":"R139","v":3388.08},{"$f":"R140","v":3388.08},{"$f":"R141","v":3388.08},{"$f":"R142","v":3388.08},{"$f":"R143","v":3388.08},{"$f":"R144","v":3388.08},"$/event",null,null,null,null,null,null,2015,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC7,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2025,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG7,VegMaint[Total Area (ac)])","v":0},0,{"$f":"AI7+AJ6","v":9.5168922349689072E-2}]
["Fuel Base",{"$f":"F134","v":442.7056},{"$f":"B8","v":442.7056},null,null,null,null,"Fuel Base",{"$f":"$L$132","v":1332},null,null,null,null,null,"Aqueous Chemistry Base:",{"$f":"S139","v":9166.6666666666661},{"$f":"S140","v":10450},{"$f":"S141","v":10450},{"$f":"S142","v":6050},{"$f":"S143","v":4950},{"$f":"S144","v":2200},"$/event",null,null,null,null,null,null,2016,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC8,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2026,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG8,VegMaint[Total Area (ac)])","v":1.5},4.7873946886735404E-3,9.9956317038362608E-2]
["Time:",10,4,"day/yr",null,null,null,"Time:",1,"events/yr",null,null,null,null,"Time:",3,2,1,1,1,1,"events/yr",null,null,null,null,null,null,2017,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC9,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2027,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG9,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
["Equiment Annual:",{"$f":"B7*B9","v":30144.55909090909},{"$f":"C7*C9","v":12057.823636363635},"$/yr",null,null,null,"Equipment Annual:",{"$f":"I7*I9","v":5340.5045454545461},"$/yr",null,null,null,null,"Equipment Annual:",{"$f":"P7*P9","v":10164.24},{"$f":"Q7*Q9","v":6776.16},3388.08,{"$f":"S7*S9","v":3388.08},3388.08,3388.08,"$/yr",null,null,null,null,null,null,2018,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC10,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2028,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG10,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
["Fuel Annual:",{"$f":"B8*B9","v":4427.0560000000005},{"$f":"C8*C9","v":1770.8224},"$/yr",null,null,null,"Fuel Annual:",{"$f":"I8*I9","v":1332},"$/yr",null,null,null,null,"Aqueous Chemistry Annual:",{"$f":"P8*P9","v":27500},{"$f":"Q8*Q9","v":20900},10450,{"$f":"S8*S9","v":6050},4950,2200,"$/yr",null,null,null,null,null,null,2019,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC11,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2029,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG11,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC12,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2030,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG12,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[null,"Annual Current Equipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Euipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Cost",null,null,null,null,null,null,null,"Total O&M Area per Year \n(acres)","Total Reclaimed Area per Year \n(acres)","Percent O&M","Percent Reclaimed",null,2021,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC13,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2031,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG13,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
["Year","($)","($)","Notes",null,null,null,"Year","($)","($)","Notes",null,null,null,"Year","($)","Notes",null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC14,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2032,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG14,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[1,{"$f":"$B$10*Z15","v":144.31390208422386},{"$f":"$B$11*Z15","v":21.194064380860333},null,null,null,null,1,{"$f":"AA15*$I$10","v":25.567103095745995},{"$f":"$I$11*AA15","v":6.3768097253131559},null,null,null,null,1,{"$f":"$P$10+$P$11","v":37664.239999999998},null,null,null,null,null,null,null,{"$f":"SUM(AD5:AD16)","v":1.5},{"$f":"SUM(AD5:AD16)","v":1.5},{"$f":"X15/$AD$30","v":4.7873946886735404E-3},{"$f":"Y15/$AD$30","v":4.7873946886735404E-3},null,2023,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC15,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2033,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG15,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[2,{"$f":"$C$10*Z16","v":57.725560833689542},{"$f":"$C$11*Z16","v":8.4776257523441316},null,null,null,null,2,25.567103095745995,6.3768097253131559,null,null,null,null,2,{"$f":"$P$10+$P$11","v":37664.239999999998},null,null,null,null,null,null,null,{"$f":"AD17+X15","v":1.5},{"$f":"AD17+Y15","v":1.5},{"$f":"X16/$AD$30","v":4.7873946886735404E-3},{"$f":"Y16/$AD$30","v":4.7873946886735404E-3},null,2024,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC16,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2034,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG16,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[3,1159.9886956632133,{"$f":"$C$11*Z17","v":170.35694234508486},null,null,null,null,3,539.33518336379757,134.51808871729622,null,null,null,null,3,{"$f":"$Q$10+$Q$11","v":27676.16},null,null,null,null,null,null,null,{"$f":"AD18+X16-AD6","v":30.142332415059688},{"$f":"AD18+Y16","v":31.642332415059688},9.6202161405392686E-2,0.10098955609406624,null,2025,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC17,VegMaint[Total Area (ac)])","v":0},4.7873946886735404E-3,null,2035,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG17,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[4,1542.9810943184691,226.60353700609201,null,null,null,null,4,708.96551696102802,176.82637671301029,null,null,null,null,4,{"$f":"$Q$10+$Q$11","v":27676.16},null,null,null,null,null,null,null,40.094398530762163,41.594398530762163,0.12796514038115397,0.13275253506982754,null,2026,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC18,VegMaint[Total Area (ac)])","v":30.142332415059688},0.10098955609406622,null,2036,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG18,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[5,1542.9810943184691,226.60353700609201,null,null,null,null,5,708.96551696102802,176.82637671301029,null,null,null,null,5,27676.16,null,null,null,null,null,null,null,40.094398530762163,41.594398530762163,0.12796514038115397,0.13275253506982754,null,2027,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC19,VegMaint[Total Area (ac)])","v":9.952066115702479},0.13275253506982754,null,2037,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG19,VegMaint[Total Area (ac)])","v":0},0,9.9956317038362608E-2]
[6,3820.6900171336165,561.10983788090903,null,null,null,null,6,1717.7806416766098,428.43963435265619,null,null,null,null,6,27676.16,null,null,null,null,null,null,null,99.280716253443529,100.78071625344353,0.31686398245296027,0.32165137714163378,null,2028,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC20,VegMaint[Total Area (ac)])","v":0},0.13275253506982754,null,2038,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG20,VegMaint[Total Area (ac)])","v":30.142332415059688},9.6202161405392686E-2,0.19615847844375528]
[7,3820.6900171336165,561.10983788090903,null,null,null,null,7,1717.7806416766098,428.43963435265619,null,null,null,null,7,27676.16,null,null,null,null,null,null,null,99.280716253443529,100.78071625344353,0.31686398245296027,0.32165137714163378,null,2029,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC21,VegMaint[Total Area (ac)])","v":59.186317722681359},0.32165137714163378,null,2039,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG21,VegMaint[Total Area (ac)])","v":9.952066115702479},3.1762978975761309E-2,0.22792145741951658]
[8,8327.8751264046314,1223.0389382845185,null,null,null,null,8,3714.0482343353178,926.33799035809648,null,null,null,null,8,27676.16,null,null,null,null,null,null,null,216.40002295684116,217.90002295684116,0.69066154702160898,0.6954489417102826,null,2030,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC22,VegMaint[Total Area (ac)])","v":0},0.32165137714163378,null,2040,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG22,VegMaint[Total Area (ac)])","v":0},0,0.22792145741951658]
[9,12000.098075529946,1762.344774247656,null,null,null,null,9,5340.5045454545461,1332,null,null,null,null,9,{"$f":"$R$10+$R$11","v":13838.08},null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2031,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC23,VegMaint[Total Area (ac)])","v":117.11930670339761},0.69544894171028249,null,2041,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG23,VegMaint[Total Area (ac)])","v":59.186317722681359},0.18889884207180624,0.41682029949132282]
[10,12000.098075529946,1762.344774247656,null,null,null,null,10,5340.5045454545461,1332,null,null,null,null,10,{"$f":"$R$10+$R$11","v":13838.08},null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2032,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC24,VegMaint[Total Area (ac)])","v":95.422796143250679},1,null,2042,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG24,VegMaint[Total Area (ac)])","v":0},0,0.41682029949132282]
[11,12000.098075529946,1762.344774247656,null,null,null,null,11,5340.5045454545461,1332,null,null,null,null,11,13838.08,null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2033,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC25,VegMaint[Total Area (ac)])","v":0},1,null,2043,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG25,VegMaint[Total Area (ac)])","v":117.11930670339761},0.37379756456864871,0.79061786405997148]
[12,12000.098075529946,1762.344774247656,null,null,null,null,12,5340.5045454545461,1332,null,null,null,null,12,13838.08,null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2034,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC26,VegMaint[Total Area (ac)])","v":0},1,null,2044,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG26,VegMaint[Total Area (ac)])","v":95.422796143250679},0.30455105828971751,1.095168922349689]
[13,12000.098075529946,1762.344774247656,null,null,null,null,13,5340.5045454545461,1332,null,null,null,null,13,13838.08,null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2035,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC27,VegMaint[Total Area (ac)])","v":0},1,null,2045,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG27,VegMaint[Total Area (ac)])","v":0},0,1.095168922349689]
[14,12000.098075529946,1762.344774247656,null,null,null,null,14,5340.5045454545461,1332,null,null,null,null,14,13838.08,null,null,null,null,null,null,null,311.82281910009181,313.32281910009181,0.99521260531132649,1,null,2036,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC28,VegMaint[Total Area (ac)])","v":0},1,null,2046,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG28,VegMaint[Total Area (ac)])","v":0},0,1.095168922349689]
[15,10840.109379866732,1591.9878319025711,null,null,null,null,15,5340.5045454545461,1332,null,null,null,null,15,13838.08,null,null,null,null,null,null,null,{"$f":"X28-AD18","v":281.68048668503212},{"$f":"Y28","v":313.32281910009181},0.89901044390593376,1,null,2037,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$200,AC29,VegMaint[Total Area (ac)])","v":0},1,null,2047,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$200,AG29,VegMaint[Total Area (ac)])","v":0},0,1.095168922349689]
[16,10457.116981211475,1535.7412372415636,null,null,null,null,16,5340.5045454545461,1332,null,null,null,null,16,13838.08,null,null,null,null,null,null,null,271.72842056932961,{"$f":"Y29","v":313.32281910009181},0.86724746493017235,1,null,"Total",{"$f":"SUM(AD5:AD29)","v":313.32281910009181},null,null,"Total",{"$f":"SUM(AH5:AH29)","v":343.14141414141409},{"$f":"SUM(AI5:AI29)","v":1.095168922349689}]
[17,10457.116981211475,1535.7412372415636,null,null,null,null,17,5340.5045454545461,1332,null,null,null,null,17,13838.08,null,null,null,null,null,null,null,271.72842056932961,313.32281910009181,0.86724746493017235,1]
[18,8179.4080583963287,1201.2349363667468,null,null,null,null,18,5340.5045454545461,1332,null,null,null,null,18,13838.08,null,null,null,null,null,null,null,212.54210284664825,313.32281910009181,0.67834862285836617,1]
[19,8179.4080583963287,1201.2349363667468,null,null,null,null,19,5340.5045454545461,1332,null,null,null,null,19,13838.08,null,null,null,null,null,null,null,212.54210284664825,313.32281910009181,0.67834862285836617,1]
[20,3672.2229491253138,539.30583596313727,null,null,null,null,20,5340.5045454545461,1332,null,null,null,null,20,13838.08,null,null,null,null,null,null,null,95.422796143250636,313.32281910009181,0.3045510582897174,1]
[21,0,0,null,null,null,null,21,5340.5045454545461,1332,null,null,null,null,21,13838.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[22,0,0,null,null,null,null,22,5340.5045454545461,1332,null,null,null,null,22,13838.08,null,null,null,null,null,null,null,{"$f":"X35-AD25","v":0},313.32281910009181,0,1]
[23,0,0,null,null,null,null,23,5340.5045454545461,1332,null,null,null,null,23,13838.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[24,0,0,null,null,null,null,24,5340.5045454545461,1332,null,null,null,null,24,13838.08,null,null,null,null,null,null,null,{"$f":"X37-AD27","v":0},313.32281910009181,0,1]
[25,0,0,null,null,null,null,25,5340.5045454545461,1332,null,null,null,null,25,13838.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[26,0,0,null,null,null,null,26,5340.5045454545461,1332,null,null,null,null,26,13838.08,null,null,null,null,null,null,null,{"$f":"X39-AD29","v":0},313.32281910009181,0,1]
[27,0,0,null,null,null,null,27,5340.5045454545461,1332,null,null,null,null,27,13838.08,null,null,null,null,null,null,null,{"$f":"X40","v":0},313.32281910009181,0,1]
[28,0,0,null,null,null,null,28,5340.5045454545461,1332,null,null,null,null,28,13838.08,null,null,null,null,null,null,null,{"$f":"X41","v":0},313.32281910009181,0,1]
[29,0,0,null,null,null,null,29,5340.5045454545461,1332,null,null,null,null,29,13838.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[30,0,0,null,null,null,null,30,5340.5045454545461,1332,null,null,null,null,30,13838.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[31,0,{"$f":"$C$11*Z45","v":0},null,null,null,null,31,0,0,null,null,null,null,31,{"$f":"$S$10+$S$11","v":9438.08},null,null,null,null,null,null,null,0,313.32281910009181,{"$f":"X45/$AD$30","v":0},{"$f":"Y45/$AD$30","v":1}]
[32,0,0,null,null,null,null,32,0,0,null,null,null,null,32,{"$f":"$S$10+$S$11","v":9438.08},null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[33,0,0,null,null,null,null,33,0,0,null,null,null,null,33,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[34,{"$f":"$C$10*Z48","v":0},0,null,null,null,null,34,0,0,null,null,null,null,34,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[35,0,0,null,null,null,null,35,0,0,null,null,null,null,35,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[36,0,0,null,null,null,null,36,0,0,null,null,null,null,36,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[37,0,0,null,null,null,null,37,0,0,null,null,null,null,37,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[38,0,0,null,null,null,null,38,0,0,null,null,null,null,38,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[39,0,0,null,null,null,null,39,0,0,null,null,null,null,39,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[40,0,0,null,null,null,null,40,0,0,null,null,null,null,40,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[41,0,0,null,null,null,null,41,0,0,null,null,null,null,41,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[42,0,0,null,null,null,null,42,0,0,null,null,null,null,42,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[43,0,0,null,null,null,null,43,0,0,null,null,null,null,43,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[44,0,0,null,null,null,null,44,0,0,null,null,null,null,44,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[45,0,0,null,null,null,null,45,0,0,null,null,null,null,45,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[46,0,0,null,null,null,null,46,0,0,null,null,null,null,46,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[47,0,0,null,null,null,null,47,0,0,null,null,null,null,47,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[48,0,0,null,null,null,null,48,0,0,null,null,null,null,48,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[49,0,0,null,null,null,null,49,0,0,null,null,null,null,49,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[50,0,0,null,null,null,null,50,0,0,null,null,null,null,50,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[51,0,0,null,null,null,null,51,0,0,null,null,null,null,51,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[52,0,0,null,null,null,null,52,0,0,null,null,null,null,52,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[53,0,0,null,null,null,null,53,0,0,null,null,null,null,53,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[54,0,0,null,null,null,null,54,0,0,null,null,null,null,54,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[55,0,0,null,null,null,null,55,0,0,null,null,null,null,55,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[56,0,0,null,null,null,null,56,0,0,null,null,null,null,56,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[57,0,0,null,null,null,null,57,0,0,null,null,null,null,57,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[58,0,0,null,null,null,null,58,0,0,null,null,null,null,58,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[59,0,0,null,null,null,null,59,0,0,null,null,null,null,59,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[60,0,0,null,null,null,null,60,0,0,null,null,null,null,60,9438.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[61,0,0,null,null,null,null,61,0,0,null,null,null,null,61,{"$f":"$T$10+$T$11","v":8338.08},null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[62,0,0,null,null,null,null,62,0,0,null,null,null,null,62,{"$f":"$T$10+$T$11","v":8338.08},null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[63,0,0,null,null,null,null,63,0,0,null,null,null,null,63,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[64,0,0,null,null,null,null,64,0,0,null,null,null,null,64,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[65,0,0,null,null,null,null,65,0,0,null,null,null,null,65,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[66,{"$f":"$C$10*Z80","v":0},0,null,null,null,null,66,0,0,null,null,null,null,66,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[67,0,0,null,null,null,null,67,0,0,null,null,null,null,67,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[68,0,0,null,null,null,null,68,0,0,null,null,null,null,68,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[69,0,0,null,null,null,null,69,0,0,null,null,null,null,69,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[70,0,0,null,null,null,null,70,0,0,null,null,null,null,70,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[71,0,0,null,null,null,null,71,0,0,null,null,null,null,71,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[72,0,0,null,null,null,null,72,0,0,null,null,null,null,72,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[73,0,0,null,null,null,null,73,0,0,null,null,null,null,73,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[74,0,0,null,null,null,null,74,0,0,null,null,null,null,74,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[75,0,0,null,null,null,null,75,0,0,null,null,null,null,75,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[76,0,0,null,null,null,null,76,0,0,null,null,null,null,76,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[77,0,0,null,null,null,null,77,0,0,null,null,null,null,77,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[78,0,0,null,null,null,null,78,0,0,null,null,null,null,78,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[79,0,0,null,null,null,null,79,0,0,null,null,null,null,79,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[80,0,0,null,null,null,null,80,0,0,null,null,null,null,80,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[81,0,0,null,null,null,null,81,0,0,null,null,null,null,81,8338.08,null,null,null,null,null,null,null,{"$f":"X94","v":0},313.32281910009181,0,1]
[82,0,0,null,null,null,null,82,0,0,null,null,null,null,82,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[83,0,0,null,null,null,null,83,0,0,null,null,null,null,83,8338.08,null,null,null,null,null,null,null,{"$f":"X96","v":0},313.32281910009181,0,1]
[84,0,0,null,null,null,null,84,0,0,null,null,null,null,84,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[85,0,0,null,null,null,null,85,0,0,null,null,null,null,85,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[86,0,0,null,null,null,null,86,0,0,null,null,null,null,86,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[87,0,0,null,null,null,null,87,0,0,null,null,null,null,87,8338.08,null,null,null,null,null,null,null,{"$f":"X100","v":0},313.32281910009181,0,1]
[88,0,0,null,null,null,null,88,0,0,null,null,null,null,88,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[89,0,0,null,null,null,null,89,0,0,null,null,null,null,89,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[90,0,0,null,null,null,null,90,0,0,null,null,null,null,90,8338.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[91,0,0,null,null,null,null,91,0,0,null,null,null,null,91,{"$f":"$U$10+$U$11","v":5588.08},null,null,null,null,null,null,null,{"$f":"X104","v":0},313.32281910009181,0,1]
[92,0,0,null,null,null,null,92,0,0,null,null,null,null,92,{"$f":"$U$10+$U$11","v":5588.08},null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[93,0,0,null,null,null,null,93,0,0,null,null,null,null,93,5588.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[94,0,0,null,null,null,null,94,0,0,null,null,null,null,94,5588.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[95,0,{"$f":"$C$11*Z109","v":0},null,null,null,null,95,0,0,null,null,null,null,95,5588.08,null,null,null,null,null,null,null,{"$f":"X108","v":0},313.32281910009181,{"$f":"X109/$AD$30","v":0},{"$f":"Y109/$AD$30","v":1}]
[96,0,0,null,null,null,null,96,0,0,null,null,null,null,96,5588.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[97,0,0,null,null,null,null,97,0,0,null,null,null,null,97,5588.08,null,null,null,null,null,null,null,{"$f":"X110","v":0},313.32281910009181,0,1]
[98,0,0,null,null,null,null,98,0,0,null,null,null,null,98,5588.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[99,0,0,null,null,null,null,99,0,0,null,null,null,null,99,5588.08,null,null,null,null,null,null,null,{"$f":"X112","v":0},313.32281910009181,0,1]
[100,0,0,null,null,null,null,100,0,0,null,null,null,null,100,5588.08,null,null,null,null,null,null,null,0,313.32281910009181,0,1]
["Capital Cost",{"$f":"SUM(B15:B114)","v":144203.21636927724},{"$f":"SUM(C15:C114)","v":21177.808981105074},null,null,null,null,"Capital Cost",{"$f":"SUM(I15:I44)","v":126649.10994116591},{"$f":"SUM(J15:J44)","v":31588.141720657353},null,null,null,null,"Direct Cost",{"$f":"SUM(P15:P114)","v":1134988.7999999989},null,null,null,null,null,null,null,0,313.32281910009181,0,1]
[]
["Total Capital Cost Erosion Control, Road Maintenance, Tailing Cover Maintenance, and Groundwater Monitoring",{"$f":"B115+I115+P115","v":1405841.1263104421},{"$f":"C115+J115","v":52765.950701762427}]
[]
["[1] Erosion Control",null,null,null,null,null,null,"[2] Road Maintenance Crew",null,null,null,null,null,null,"[3] Groundwater Monitoring"]
["Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch "]
["Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  "]
[]
[]
[null,"#","$/hour","$/day",null,null,null,null,"Equipment","Fuel","Labor","Equipment Subtotal","Fuel Subtotal",null,null,"#","$/hour","$/day"]
["Labor Foreman (outside)",1,{"$f":"Equipment!$C$71","v":24.63},{"$f":"8*B125*C125","v":197.04},null,null,null,null,"Cost","Cost","Rate","24 hrs/month","24 hrs/month",null,"Labor Foreman (outside)",1,{"$f":"Equipment!C71","v":24.63},{"$f":"8*P125*Q125","v":197.04}]
["Laborers",2,{"$f":"Equipment!$C$70","v":23.88},{"$f":"8*B126*C126","v":382.08},null,null,null,null,"($/hr)","($/hr)","($/hr)","($/month)","($/month)",null,"Laborers",1,{"$f":"Equipment!C70","v":23.88},{"$f":"8*P126*Q126","v":191.04}]
["Equipment Operators (med)",1,{"$f":"Equipment!$C$66","v":28.77},230.16,null,null,null,"Cat 14M Motor Grader",{"$f":"Equipment!L21","v":90.766477272727286},{"$f":"Equipment!E21","v":22.465899999999998},{"$f":"Equipment!$BS$21","v":30.93},{"$f":"24*(I127+K127)","v":2920.715454545455},{"$f":"24*(K127)","v":742.31999999999994}]
["Truck Drivers (heavy)",2,{"$f":"Equipment!$C$72","v":24.57},393.12,null,null,null,"6,000-gal Water Truck",{"$f":"Equipment!L36","v":76.254545454545465},{"$f":"Equipment!E36","v":30.487500000000001},{"$f":"Equipment!$BS$36","v":24.57},{"$f":"24*(I128+K128)","v":2419.7890909090911},{"$f":"24*(K128)","v":589.68000000000006},null,null,null,"$/year","$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Equipment",1,{"$f":"8000*P129","v":8000},{"$f":"Q129/$P$9","v":2666.6666666666665}]
[null,null,"equipment $/hr","fuel $/hr","equipment $/day","fuel $/day",null,null,null,null,null,null,null,null,"Misc. Field Equipment",1,{"$f":"25*40*P130","v":1000},{"$f":"Q130/$P$9","v":333.33333333333331}]
[{"$f":"Equipment!B17","v":"Cat 966H"},1,{"$f":"(Equipment!L17)","v":73.251647727272726},{"$f":"(Equipment!E17)","v":22.709800000000001},{"$f":"C131*8*B131","v":586.01318181818181},{"$f":"D131*8*B131","v":181.67840000000001},null,null,null,null,"Equipment Cost","Fuel Cost",null,null,"Aqueous Chemistry Years 1-2",{"$f":"Sampling!B12","v":50},{"$f":"P131*550","v":27500},{"$f":"Q131/$P$9","v":9166.6666666666661}]
[{"$f":"Equipment!B32","v":"Cat 725"},2,{"$f":"(Equipment!L32)","v":76.627670454545452},{"$f":"(Equipment!E32)","v":16.3142},{"$f":"C132*8*B132","v":1226.0427272727272},{"$f":"D132*8*B132","v":261.02719999999999},null,null,null,"Total Direct Cost",{"$f":"L127+L128","v":5340.5045454545461},{"$f":"M127+M128","v":1332},"$/month",null,"Aqueous Chemistry Years 3-8",{"$f":"Sampling!C12","v":38},{"$f":"P132*550","v":20900},{"$f":"Q132/$Q$9","v":10450}]
[null,null,null,null,"Equipment Cost","Fuel Cost",null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 9-30",{"$f":"Sampling!D12","v":19},{"$f":"P133*550","v":10450},{"$f":"Q133/$R$9","v":10450}]
[null,null,null,"Total Direct Cost",{"$f":"D125+D126+D127+D128+E131+E132","v":3014.4559090909088},{"$f":"F131+F132","v":442.7056},"$/day",null,null,null,null,null,null,null,"Aqueous Chemistry Years 31-60",{"$f":"Sampling!E12","v":11},{"$f":"P134*550","v":6050},{"$f":"Q134/$S$9","v":6050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 61-90",{"$f":"Sampling!F12","v":9},4950,{"$f":"Q135/$T$9","v":4950}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 91-100",{"$f":"Sampling!G12","v":4},2200,{"$f":"Q136/$U$9","v":2200}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment & Fuel Cost","Aqueous Chemistry Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 1-2",{"$f":"R125+R126+R129+R130","v":3388.08},{"$f":"R131","v":9166.6666666666661}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 3-8",{"$f":"R125+R126+R129+R130","v":3388.08},{"$f":"R132","v":10450}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 9-30",{"$f":"R125+R126+R129+R130","v":3388.08},{"$f":"R133","v":10450}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 31-60",{"$f":"R125+R126+R129+R130","v":3388.08},{"$f":"R134","v":6050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 61-90",{"$f":"R125+R126+R129+R130","v":3388.08},4950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 91-100",{"$f":"R125+R126+R129+R130","v":3388.08},2200]

{"sheet":"Sampling","index":29,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[15,0,15,3],[21,0,21,3],[24,0,24,4],[16,0,16,3],[17,0,17,3],[18,0,18,3],[20,0,20,3],[19,0,19,3]]}
[{"$f":"'2 Full Site O&M'!A3","v":"Operations & Maintenance -Full Site"},null,null,null,null,null,null,{"$f":"'2 Full Site O&M'!$V$1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,{"$f":"'2 Full Site O&M'!$V$2","v":"O&M Worksheet #2"}]
[null,null,null,null,null,null,null,{"$f":"'2 Full Site O&M'!$V$3","v":44740}]
[]
[]
["Item","Years 1-2","Years 3-8","Years 9-30","Years 31-60","Years 61-90","Years 91-100"]
["Monitoring Wells1",18,18,9,4,2,1]
["Seepage Collection Systems2",8,4,2,1,1,1]
["Other Monitoring Locations3,7",4,4,2,2,2,0]
["Pit Lake4,7",4,4,2,2,2,2]
["Surface Water Locations5,6,7",16,8,4,2,2,0]
["Samples Per Year",{"$f":"SUM(B7:B11)","v":50},{"$f":"SUM(C7:C11)","v":38},19,11,9,{"$f":"SUM(G7:G11)","v":4}]
["Sampling ($/sample)",550,550,550,550,550,550]
["Sampling Cost Per Year",{"$f":"B12*B13","v":27500},20900,10450,6050,4950,2200]
[]
["1  LRW-4, LRW-5, 1236-2012-01, 1236-2016-01, 1236-2016-02, 1236-2016-03, 1236-2016-04, 1236-2016-05, 1236-2016-06"]
["2  CLDS, CLDS-1"]
["3  1x1 Lined Pond"]
["4  Little Rock pit bottom"]
["5  LRFS-1, Little Rock Flow Sampler 4, Deadman Flow Sampler North, Deadman Flow Sampler South"]
["6  Assumes surface water samplers are dry two quarters a year"]
["7  Surface water samplers, Little Rock Open Pit bottom, and 1x1 Lined Pond are sampled for both total and dissolved constituents (DP-1236), which doubles the number of samples taken each quarter."]

{"sheet":"3 Full Site O&M Summ","index":30,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,23,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"O&M Worksheet #3"]
[null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
["Little Rock Mine"]
["Operations and Maintenance Summary"]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,0]
[null,"Earthmoving",null,0]
[null,"Vegetation",null,{"$f":"'1 Full SiteVeg Maint'!S140+'1 Full SiteVeg Maint'!R140","v":65398.779601142509}]
[null,"Other",null,{"$f":"'2 Full Site O&M'!B117+'2 Full Site O&M'!C117","v":1458607.0770122046}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D8:D11)","v":1524005.8566133471}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.17499999999999999,{"$f":"C14*D$12","v":266701.0249073357}]
[]
[]
["TOTAL COST",null,null,{"$f":"D12+D14","v":1790706.8815206827}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":"1 BuildingDemo","index":31,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[[24,5,24,10],[5,10,5,13],[7,4,7,7],[19,5,19,10],[20,5,20,10],[21,5,21,10],[23,5,23,10],[22,5,22,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #1"]
[null,"Building Demolition",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Building Demolition"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
[null,"Little Rock Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Demo?","Demo",null,"Cost","Cost"]
[null,null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","($/unit)","($)"]
[]
[null,null,"Old Concrete Foundation for Old Ambulance Building ",1,30.6,18.8,"-","-",null,"Y",{"$f":"IF(J11 = \"Y\",\nIF(G11=\"-\", E11*F11*D11,\nIF(H11=\"-\", E11*F11*G11*D11,\nPI()/4*H11^2*G11*7.481)),\n0)","v":575.28000000000009},{"$f":"IF(G11=\"-\", \"sf\",\nIF(H11 = \"-\",\"cf\",\n\"gal\"))","v":"sf"},{"$f":"IF(G11=\"-\", $C$23,\nIF(H11 = \"-\",$C$21,\n$C$25*K11/30000))","v":4.34},{"$f":"K11*M11","v":2496.7152000000001}]
[null,null,"Old 1 2 Sub Robot Shack Location",1,8.3000000000000007,8.1999999999999993,"-","-",null,"Y",{"$f":"IF(J12 = \"Y\",\nIF(G12=\"-\", E12*F12*D12,\nIF(H12=\"-\", E12*F12*G12*D12,\nPI()/4*H12^2*G12*7.481)),\n0)","v":68.06},{"$f":"IF(G12=\"-\", \"sf\",\nIF(H12 = \"-\",\"cf\",\n\"gal\"))","v":"sf"},{"$f":"IF(G12=\"-\", $C$23,\nIF(H12 = \"-\",$C$21,\n$C$25*K12/30000))","v":4.34},{"$f":"K12*M12","v":295.38040000000001}]
[null,null,"1 2 Sub Robot Shack",1,44.1,22,"-","-",null,"Y",{"$f":"IF(J13 = \"Y\",\nIF(G13=\"-\", E13*F13*D13,\nIF(H13=\"-\", E13*F13*G13*D13,\nPI()/4*H13^2*G13*7.481)),\n0)","v":970.2},"sf",{"$f":"IF(G13=\"-\", $C$23,\nIF(H13 = \"-\",$C$21,\n$C$25*K13/30000))","v":4.34},4210.6679999999997]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Total Direct Cost",{"$f":"SUM(N11:N15)","v":7002.7636000000002}]
[]
[]
[null,"ID","Unit Cost ($/unit)1","Units","RS Means Line Item","Description"]
[null,"Structure Demolition ",{"$f":"'Unit Rates'!$C$24","v":0.23},"$/cf","024116.13 0100",{"$f":"'Unit Rates'!G24","v":"Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"}]
[null,"Concrete Slab Demolition",{"$f":"'Unit Rates'!$C$25","v":0.62},"$/sf floor","024116.17-0400","Building footing and foundation demolition 6\" thick plain concrete"]
[null,"Concrete Slab Demolition",{"$f":"C22*7","v":4.34},"$/sf floor","-","Scaled RS Means Cost for 3.5' thick plain concrete"]
[null,"Storage Tank Demolition",{"$f":"'Unit Rates'!$C$26","v":1059.54},"$/each","130505.75-0530",{"$f":"'Unit Rates'!$G$26","v":"Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"}]
[null,"Storage Tank Demolition",{"$f":"'Unit Rates'!C27","v":2098.0500000000002},"$/each","130505.75-0540",{"$f":"'Unit Rates'!G27","v":"Steel tank, single wall, above ground, 15,000 thru 30,000 gallon, selective demolition, excluding foundation, pumps or piping"}]
[]
[]
[null,"1. RS Means Online 2021; RS Means Location adjustment: New Mexico Las Cruces"]
[null,"2. Concrete slabs are approximately 3.5' thick"]
[null,"3. See \"2 Demo\" sheet for substation demo"]

{"sheet":"2 BuildingCover","index":32,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,9,5,12],[7,3,7,6],[16,2,16,3],[18,2,18,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #2"]
["Building Demolition - Cover",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
[null,null,null,null,null,"Soil Cover Depth ft:",3]
[null,null,null,null,null,null,null,null,null,"Cover"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
["Little Rock Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Cover?","Cover",null,"Cost","Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","($/unit)","($)"]
[]
[null,{"$f":"'1 BuildingDemo'!C11","v":"Old Concrete Foundation for Old Ambulance Building "},{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":30.6},{"$f":"'1 BuildingDemo'!F11","v":18.8},{"$f":"'1 BuildingDemo'!G11","v":"-"},{"$f":"'1 BuildingDemo'!H11","v":"-"},null,"Y",{"$f":"IF(I11 = \"Y\", D11*E11*$G$5*C11,0)/27","v":63.920000000000009},"cy",{"$f":"$B$19","v":1.9682400012933634},{"$f":"J11*L11","v":125.80990088267181}]
[null,{"$f":"'1 BuildingDemo'!C12","v":"Old 1 2 Sub Robot Shack Location"},{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":8.3000000000000007},{"$f":"'1 BuildingDemo'!F12","v":8.1999999999999993},{"$f":"'1 BuildingDemo'!G12","v":"-"},{"$f":"'1 BuildingDemo'!H12","v":"-"},null,"Y",{"$f":"IF(I12 = \"Y\", D12*E12*$G$5*C12,0)/27","v":7.5622222222222222},"cy",{"$f":"$B$19","v":1.9682400012933634},{"$f":"J12*L12","v":14.884268276447369}]
[null,{"$f":"'1 BuildingDemo'!C13","v":"1 2 Sub Robot Shack"},{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":44.1},{"$f":"'1 BuildingDemo'!F13","v":22},{"$f":"'1 BuildingDemo'!G13","v":"-"},{"$f":"'1 BuildingDemo'!H13","v":"-"},null,"Y",{"$f":"IF(I13 = \"Y\", D13*E13*$G$5*C13,0)/27","v":107.80000000000001},"cy",{"$f":"$B$19","v":1.9682400012933634},212.17627213942461]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cover Total Direct Cost:",{"$f":"SUM(M11:M13)","v":352.87044129854382}]
[]
["Item","Unit Cost","Description"]
[null,"$/cy"]
["Load and Haul cover material",{"$f":"'6\"-8\" Pipeline_UC'!F19","v":1.9682400012933634},{"$f":"'6\"-8\" Pipeline_UC'!G19","v":"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"}]

{"sheet":"3 BuildingVeg","index":33,"n_rows":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":false,"merged":[[5,9,5,12],[7,3,7,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #3"]
["Building Demolition - Vegetation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44740}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Vegetation"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
["Little Rock Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Veg?",null,null,"Cost","Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Area","Unit","($/unit)","($)"]
[]
[null,{"$f":"'1 BuildingDemo'!C11","v":"Old Concrete Foundation for Old Ambulance Building "},{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":30.6},{"$f":"'1 BuildingDemo'!F11","v":18.8},{"$f":"'1 BuildingDemo'!G11","v":"-"},{"$f":"'1 BuildingDemo'!H11","v":"-"},null,"Y",{"$f":"IF(I11 = \"Y\",\nIF(G11=\"-\", E11*D11/43560,\nPI()/(4*43560)*G11^2)*C11,\n0)","v":1.3206611570247936E-2},"ac",{"$f":"$L$16","v":858.95787937499995},{"$f":"J11*L11","v":11.343923068109506}]
[null,{"$f":"'1 BuildingDemo'!C12","v":"Old 1 2 Sub Robot Shack Location"},{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":8.3000000000000007},{"$f":"'1 BuildingDemo'!F12","v":8.1999999999999993},{"$f":"'1 BuildingDemo'!G12","v":"-"},{"$f":"'1 BuildingDemo'!H12","v":"-"},null,"Y",{"$f":"IF(I12 = \"Y\",\nIF(G12=\"-\", E12*D12/43560,\nPI()/(4*43560)*G12^2)*C12,\n0)","v":1.5624426078971534E-3},"ac",{"$f":"$L$16","v":858.95787937499995},{"$f":"J12*L12","v":1.3420723891244835}]
[null,{"$f":"'1 BuildingDemo'!C13","v":"1 2 Sub Robot Shack"},{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":44.1},{"$f":"'1 BuildingDemo'!F13","v":22},{"$f":"'1 BuildingDemo'!G13","v":"-"},{"$f":"'1 BuildingDemo'!H13","v":"-"},null,"Y",2.2272727272727274E-2,"ac",{"$f":"$L$16","v":858.95787937499995},19.131334586079547]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Revegetation unit cost:",{"$f":"'Unit Rates'!C12+'Unit Rates'!D12","v":858.95787937499995},"$/acre"]
["Data Sources:",null,null,null,null,null,null,null,null,null,"Revegetation Total Direct Cost:",{"$f":"SUM(M11:M13)","v":31.817330043313536}]
["See \"Revegetation_UC\""]

{"sheet":"4 BuildingWaste ","index":34,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,9,5,19],[6,11,6,14],[6,15,6,19],[7,3,7,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Little Rock Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #4"]
["Building Demolition - Waste Requiring Special Handling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Wastes Requiring Special Handling"]
[null,null,null,null,null,null,null,null,null,null,null,"Cleanup& Disposal",null,null,null,"Transportaion"]
["Little Rock Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Wastes?",null,null,null,null,"Unit Cost","Item Cost",null,null,null,"Unit Cost","Item Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","Quantity","Unit","($/unit)","($)","Drums","Trips","Miles","($/unit)","($)"]
[]
[null,{"$f":"'1 BuildingDemo'!C11","v":"Old Concrete Foundation for Old Ambulance Building "},{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":30.6},{"$f":"'1 BuildingDemo'!F11","v":18.8},{"$f":"'1 BuildingDemo'!G11","v":"-"},{"$f":"'1 BuildingDemo'!H11","v":"-"},null,"N",{"$f":"IF(I11 = \"Y\",\nIF(F11=\"-\", D11*E11,\nIF(G11=\"-\", D11*E11*F11,\nPI()/4*G11^2*F11*7.481))*C11,\n0)*$B$25","v":0},"cy",{"$f":"J11/25*18","v":0},"tons",{"$f":"$D$21","v":335.19499999999999},{"$f":"J11*N11","v":0},{"$f":"J11/25*80","v":0},{"$f":"P11/80","v":0},{"$f":"$B$26","v":337},{"$f":"$D$22","v":4.78},{"$f":"Q11*R11*S11","v":0}]
[null,{"$f":"'1 BuildingDemo'!C12","v":"Old 1 2 Sub Robot Shack Location"},{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":8.3000000000000007},{"$f":"'1 BuildingDemo'!F12","v":8.1999999999999993},{"$f":"'1 BuildingDemo'!G12","v":"-"},{"$f":"'1 BuildingDemo'!H12","v":"-"},null,"N",{"$f":"IF(I12 = \"Y\",\nIF(F12=\"-\", D12*E12,\nIF(G12=\"-\", D12*E12*F12,\nPI()/4*G12^2*F12*7.481))*C12,\n0)*$B$25","v":0},"cy",{"$f":"J12/25*18","v":0},"tons",{"$f":"$D$21","v":335.19499999999999},{"$f":"J12*N12","v":0},{"$f":"J12/25*80","v":0},{"$f":"P12/80","v":0},{"$f":"$B$26","v":337},{"$f":"$D$22","v":4.78},{"$f":"Q12*R12*S12","v":0}]
[null,{"$f":"'1 BuildingDemo'!C13","v":"1 2 Sub Robot Shack"},{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":44.1},{"$f":"'1 BuildingDemo'!F13","v":22},{"$f":"'1 BuildingDemo'!G13","v":"-"},{"$f":"'1 BuildingDemo'!H13","v":"-"},null,"N",{"$f":"IF(I13 = \"Y\",\nIF(F13=\"-\", D13*E13,\nIF(G13=\"-\", D13*E13*F13,\nPI()/4*G13^2*F13*7.481))*C13,\n0)*$B$25","v":0},"cy",0,"tons",{"$f":"$D$21","v":335.19499999999999},0,0,0,{"$f":"$B$26","v":337},{"$f":"$D$22","v":4.78},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"SUM(T11:T13)+SUM(O11:O13)","v":0}]
[]
[]
["Item","Min. Base Cost","Max. Base Cost","Ave. Base Cost","Units","Means Line Item"]
[null,"\n$/unit","\n$/unit","\n$/unit"]
["Cleanup & Disposal of Wastes Requiring Special Handling",162.26,508.13,{"$f":"AVERAGE(B21:C21)","v":335.19499999999999},"$/ton",{"$f":"'Unit Rates'!F39","v":"Means Line Item 028120.10 1120/1130"}]
["Transport of Wastes Requiring Special Handling (Truckload = 80 drums or 25 cy or 18 tons)",3.37,6.19,{"$f":"AVERAGE(B22:C22)","v":4.78},"$/mile",{"$f":"'Unit Rates'!F40","v":"Means Line Item 028120.10 1260/1270"}]
[]
["R.S. Means Online Heavy Construction Cost Data, 2021"]
["Volume of wastes requiring special handling is assumed to be in the same proportion to the structural material volume as for other FMI New Mexico operations",{"$f":"750/4671033","v":1.6056405510301468E-4},"cy/cf"]
["Disposal Location:  Veolia 5736 W Jefferson St, Phoenix, AZ 85043",337,"miles"]

{"sheet":"5 BuildingSum","index":35,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Little Rock Mine"}]
[null,null,null,null,"Demolition Worksheet #5"]
[null,null,null,null,{"$f":"'1 General'!$C$3","v":44740}]
[]
["Little Rock Mine"]
["Facility Demolition Summary"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'1 BuildingDemo'!N17","v":7002.7636000000002}]
[null,"Cover",null,{"$f":"'2 BuildingCover'!M15","v":352.87044129854382}]
[null,"Ripping & Revegetation",null,{"$f":"'3 BuildingVeg'!L17","v":31.817330043313536}]
[null,"Waste Requiring Special Handling",null,{"$f":"'4 BuildingWaste '!P16","v":0}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":7387.4513713418573}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":2216.235411402557}]
[]
[]
["TOTAL COST",null,null,{"$f":"D13+D15","v":9603.6867827444148}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":" ","index":36,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"CashFlow","index":37,"n_rows":114,"n_cols":6,"rows_kept":114,"cut":false,"hidden":false,"merged":[[118,0,119,0],[10,1,10,4]]}
[null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2022-06-28"}]
[]
[null,"Component","Current Cost"]
[null,"Earthwork & Demo",{"$f":"'17   Sum'!D18","v":7104749.6378342146}]
[null,"Other O&M",{"$f":"'3 Full Site O&M Summ'!D11*(1+'3 Full Site O&M Summ'!C14)","v":1713863.3154893403}]
[null,"Veg O&M",{"$f":"'3 Full Site O&M Summ'!D10*(1+'3 Full Site O&M Summ'!C14)","v":76843.566031342445}]
[]
[null,"Total",{"$f":"SUM(C4:C6)","v":8895456.5193548966}]
[]
[]
[null,"Earthwork"]
[null,"Earthwork","Vegetation Maint.","O&M","Total Earthwork"]
["Year","Current Cost","Current Cost","Current Cost","Current Cost"]
[1,300000,{"$f":"($C$6)/20","v":3842.1783015671222},{"$f":"('2 Full Site O&M'!B15+'2 Full Site O&M'!I15+'2 Full Site O&M'!C15+'2 Full Site O&M'!J15+'2 Full Site O&M'!P15)*(1+'3 Full Site O&M Summ'!$C$14)","v":44487.487958161219},{"$f":"D14+C14+B14","v":348329.66625972837}]
[{"$f":"A14+1","v":2},{"$f":"($C$4-$B$14)/8","v":850593.70472927683},{"$f":"($C$6)/20","v":3842.1783015671222},{"$f":"('2 Full Site O&M'!B16+'2 Full Site O&M'!I16+'2 Full Site O&M'!C16+'2 Full Site O&M'!J16+'2 Full Site O&M'!P16)*(1+'3 Full Site O&M Summ'!$C$14)","v":44370.804841803329},{"$f":"D15+C15+B15","v":898806.68787264731}]
[{"$f":"A15+1","v":3},{"$f":"($C$4-$B$14)/8","v":850593.70472927683},3842.1783015671222,{"$f":"('2 Full Site O&M'!B17+'2 Full Site O&M'!I17+'2 Full Site O&M'!C17+'2 Full Site O&M'!J17+'2 Full Site O&M'!P17)*(1+'3 Full Site O&M Summ'!$C$14)","v":34874.421719355036},889310.30475019896]
[4,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B18+'2 Full Site O&M'!I18+'2 Full Site O&M'!C18+'2 Full Site O&M'!J18+'2 Full Site O&M'!P18)*(1+'3 Full Site O&M Summ'!$C$14)","v":35639.555416873358},890075.43844771734]
[5,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B19+'2 Full Site O&M'!I19+'2 Full Site O&M'!C19+'2 Full Site O&M'!J19+'2 Full Site O&M'!P19)*(1+'3 Full Site O&M Summ'!$C$14)","v":35639.555416873358},890075.43844771734]
[6,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B20+'2 Full Site O&M'!I20+'2 Full Site O&M'!C20+'2 Full Site O&M'!J20+'2 Full Site O&M'!P20)*(1+'3 Full Site O&M Summ'!$C$14)","v":40189.911653976451},894625.79468482034]
[7,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B21+'2 Full Site O&M'!I21+'2 Full Site O&M'!C21+'2 Full Site O&M'!J21+'2 Full Site O&M'!P21)*(1+'3 Full Site O&M Summ'!$C$14)","v":40189.911653976451},894625.79468482034]
[8,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B22+'2 Full Site O&M'!I22+'2 Full Site O&M'!C22+'2 Full Site O&M'!J22+'2 Full Site O&M'!P22)*(1+'3 Full Site O&M Summ'!$C$14)","v":49194.265840024513},903630.14887086849]
[9,850593.70472927683,3842.1783015671222,{"$f":"('2 Full Site O&M'!B23+'2 Full Site O&M'!I23+'2 Full Site O&M'!C23+'2 Full Site O&M'!J23+'2 Full Site O&M'!P23)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},894706.69022024167]
[10,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B24+'2 Full Site O&M'!I24+'2 Full Site O&M'!C24+'2 Full Site O&M'!J24+'2 Full Site O&M'!P24)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},44112.9854909649]
[11,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B25+'2 Full Site O&M'!I25+'2 Full Site O&M'!C25+'2 Full Site O&M'!J25+'2 Full Site O&M'!P25)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},44112.9854909649]
[12,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B26+'2 Full Site O&M'!I26+'2 Full Site O&M'!C26+'2 Full Site O&M'!J26+'2 Full Site O&M'!P26)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},44112.9854909649]
[13,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B27+'2 Full Site O&M'!I27+'2 Full Site O&M'!C27+'2 Full Site O&M'!J27+'2 Full Site O&M'!P27)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},44112.9854909649]
[14,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B28+'2 Full Site O&M'!I28+'2 Full Site O&M'!C28+'2 Full Site O&M'!J28+'2 Full Site O&M'!P28)*(1+'3 Full Site O&M Summ'!$C$14)","v":40270.807189397776},44112.9854909649]
[15,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B29+'2 Full Site O&M'!I29+'2 Full Site O&M'!C29+'2 Full Site O&M'!J29+'2 Full Site O&M'!P29)*(1+'3 Full Site O&M Summ'!$C$14)","v":38707.651064738027},42549.829366305152]
[16,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B30+'2 Full Site O&M'!I30+'2 Full Site O&M'!C30+'2 Full Site O&M'!J30+'2 Full Site O&M'!P30)*(1+'3 Full Site O&M Summ'!$C$14)","v":38191.545247591413},42033.723549158538]
[17,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B31+'2 Full Site O&M'!I31+'2 Full Site O&M'!C31+'2 Full Site O&M'!J31+'2 Full Site O&M'!P31)*(1+'3 Full Site O&M Summ'!$C$14)","v":38191.545247591413},42033.723549158538]
[18,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B32+'2 Full Site O&M'!I32+'2 Full Site O&M'!C32+'2 Full Site O&M'!J32+'2 Full Site O&M'!P32)*(1+'3 Full Site O&M Summ'!$C$14)","v":35122.192359755711},38964.370661322835]
[19,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B33+'2 Full Site O&M'!I33+'2 Full Site O&M'!C33+'2 Full Site O&M'!J33+'2 Full Site O&M'!P33)*(1+'3 Full Site O&M Summ'!$C$14)","v":35122.192359755711},38964.370661322835]
[20,0,3842.1783015671222,{"$f":"('2 Full Site O&M'!B34+'2 Full Site O&M'!I34+'2 Full Site O&M'!C34+'2 Full Site O&M'!J34+'2 Full Site O&M'!P34)*(1+'3 Full Site O&M Summ'!$C$14)","v":29048.483163388024},32890.661464955148]
[21,0,0,{"$f":"('2 Full Site O&M'!B35+'2 Full Site O&M'!I35+'2 Full Site O&M'!C35+'2 Full Site O&M'!J35+'2 Full Site O&M'!P35)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[22,0,0,{"$f":"('2 Full Site O&M'!B36+'2 Full Site O&M'!I36+'2 Full Site O&M'!C36+'2 Full Site O&M'!J36+'2 Full Site O&M'!P36)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[23,0,0,{"$f":"('2 Full Site O&M'!B37+'2 Full Site O&M'!I37+'2 Full Site O&M'!C37+'2 Full Site O&M'!J37+'2 Full Site O&M'!P37)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[24,0,0,{"$f":"('2 Full Site O&M'!B38+'2 Full Site O&M'!I38+'2 Full Site O&M'!C38+'2 Full Site O&M'!J38+'2 Full Site O&M'!P38)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[25,0,0,{"$f":"('2 Full Site O&M'!B39+'2 Full Site O&M'!I39+'2 Full Site O&M'!C39+'2 Full Site O&M'!J39+'2 Full Site O&M'!P39)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[26,0,0,{"$f":"('2 Full Site O&M'!B40+'2 Full Site O&M'!I40+'2 Full Site O&M'!C40+'2 Full Site O&M'!J40+'2 Full Site O&M'!P40)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[27,0,0,{"$f":"('2 Full Site O&M'!B41+'2 Full Site O&M'!I41+'2 Full Site O&M'!C41+'2 Full Site O&M'!J41+'2 Full Site O&M'!P41)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[28,0,0,{"$f":"('2 Full Site O&M'!B42+'2 Full Site O&M'!I42+'2 Full Site O&M'!C42+'2 Full Site O&M'!J42+'2 Full Site O&M'!P42)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[29,0,0,{"$f":"('2 Full Site O&M'!B43+'2 Full Site O&M'!I43+'2 Full Site O&M'!C43+'2 Full Site O&M'!J43+'2 Full Site O&M'!P43)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[30,0,0,{"$f":"('2 Full Site O&M'!B44+'2 Full Site O&M'!I44+'2 Full Site O&M'!C44+'2 Full Site O&M'!J44+'2 Full Site O&M'!P44)*(1+'3 Full Site O&M Summ'!$C$14)","v":24099.936840909093},24099.936840909093]
[31,0,0,{"$f":"('2 Full Site O&M'!B45+'2 Full Site O&M'!I45+'2 Full Site O&M'!C45+'2 Full Site O&M'!J45+'2 Full Site O&M'!P45)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[32,0,0,{"$f":"('2 Full Site O&M'!B46+'2 Full Site O&M'!I46+'2 Full Site O&M'!C46+'2 Full Site O&M'!J46+'2 Full Site O&M'!P46)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[33,0,0,{"$f":"('2 Full Site O&M'!B47+'2 Full Site O&M'!I47+'2 Full Site O&M'!C47+'2 Full Site O&M'!J47+'2 Full Site O&M'!P47)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[34,0,0,{"$f":"('2 Full Site O&M'!B48+'2 Full Site O&M'!I48+'2 Full Site O&M'!C48+'2 Full Site O&M'!J48+'2 Full Site O&M'!P48)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[35,0,0,{"$f":"('2 Full Site O&M'!B49+'2 Full Site O&M'!I49+'2 Full Site O&M'!C49+'2 Full Site O&M'!J49+'2 Full Site O&M'!P49)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[36,0,0,{"$f":"('2 Full Site O&M'!B50+'2 Full Site O&M'!I50+'2 Full Site O&M'!C50+'2 Full Site O&M'!J50+'2 Full Site O&M'!P50)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},{"$f":"D49+C49+B49","v":11089.744000000001}]
[37,0,0,{"$f":"('2 Full Site O&M'!B51+'2 Full Site O&M'!I51+'2 Full Site O&M'!C51+'2 Full Site O&M'!J51+'2 Full Site O&M'!P51)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[38,0,0,{"$f":"('2 Full Site O&M'!B52+'2 Full Site O&M'!I52+'2 Full Site O&M'!C52+'2 Full Site O&M'!J52+'2 Full Site O&M'!P52)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[39,0,0,{"$f":"('2 Full Site O&M'!B53+'2 Full Site O&M'!I53+'2 Full Site O&M'!C53+'2 Full Site O&M'!J53+'2 Full Site O&M'!P53)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[40,0,0,{"$f":"('2 Full Site O&M'!B54+'2 Full Site O&M'!I54+'2 Full Site O&M'!C54+'2 Full Site O&M'!J54+'2 Full Site O&M'!P54)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[41,0,0,{"$f":"('2 Full Site O&M'!B55+'2 Full Site O&M'!I55+'2 Full Site O&M'!C55+'2 Full Site O&M'!J55+'2 Full Site O&M'!P55)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[42,0,0,{"$f":"('2 Full Site O&M'!B56+'2 Full Site O&M'!I56+'2 Full Site O&M'!C56+'2 Full Site O&M'!J56+'2 Full Site O&M'!P56)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[43,0,0,{"$f":"('2 Full Site O&M'!B57+'2 Full Site O&M'!I57+'2 Full Site O&M'!C57+'2 Full Site O&M'!J57+'2 Full Site O&M'!P57)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[44,0,0,{"$f":"('2 Full Site O&M'!B58+'2 Full Site O&M'!I58+'2 Full Site O&M'!C58+'2 Full Site O&M'!J58+'2 Full Site O&M'!P58)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[45,0,0,{"$f":"('2 Full Site O&M'!B59+'2 Full Site O&M'!I59+'2 Full Site O&M'!C59+'2 Full Site O&M'!J59+'2 Full Site O&M'!P59)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[46,0,0,{"$f":"('2 Full Site O&M'!B60+'2 Full Site O&M'!I60+'2 Full Site O&M'!C60+'2 Full Site O&M'!J60+'2 Full Site O&M'!P60)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[47,0,0,{"$f":"('2 Full Site O&M'!B61+'2 Full Site O&M'!I61+'2 Full Site O&M'!C61+'2 Full Site O&M'!J61+'2 Full Site O&M'!P61)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[48,0,0,{"$f":"('2 Full Site O&M'!B62+'2 Full Site O&M'!I62+'2 Full Site O&M'!C62+'2 Full Site O&M'!J62+'2 Full Site O&M'!P62)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[49,0,0,{"$f":"('2 Full Site O&M'!B63+'2 Full Site O&M'!I63+'2 Full Site O&M'!C63+'2 Full Site O&M'!J63+'2 Full Site O&M'!P63)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[50,0,0,{"$f":"('2 Full Site O&M'!B64+'2 Full Site O&M'!I64+'2 Full Site O&M'!C64+'2 Full Site O&M'!J64+'2 Full Site O&M'!P64)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[51,0,0,{"$f":"('2 Full Site O&M'!B65+'2 Full Site O&M'!I65+'2 Full Site O&M'!C65+'2 Full Site O&M'!J65+'2 Full Site O&M'!P65)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[52,0,0,{"$f":"('2 Full Site O&M'!B66+'2 Full Site O&M'!I66+'2 Full Site O&M'!C66+'2 Full Site O&M'!J66+'2 Full Site O&M'!P66)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[53,0,0,{"$f":"('2 Full Site O&M'!B67+'2 Full Site O&M'!I67+'2 Full Site O&M'!C67+'2 Full Site O&M'!J67+'2 Full Site O&M'!P67)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[54,0,0,{"$f":"('2 Full Site O&M'!B68+'2 Full Site O&M'!I68+'2 Full Site O&M'!C68+'2 Full Site O&M'!J68+'2 Full Site O&M'!P68)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[55,0,0,{"$f":"('2 Full Site O&M'!B69+'2 Full Site O&M'!I69+'2 Full Site O&M'!C69+'2 Full Site O&M'!J69+'2 Full Site O&M'!P69)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[56,0,0,{"$f":"('2 Full Site O&M'!B70+'2 Full Site O&M'!I70+'2 Full Site O&M'!C70+'2 Full Site O&M'!J70+'2 Full Site O&M'!P70)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[57,0,0,{"$f":"('2 Full Site O&M'!B71+'2 Full Site O&M'!I71+'2 Full Site O&M'!C71+'2 Full Site O&M'!J71+'2 Full Site O&M'!P71)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[58,0,0,{"$f":"('2 Full Site O&M'!B72+'2 Full Site O&M'!I72+'2 Full Site O&M'!C72+'2 Full Site O&M'!J72+'2 Full Site O&M'!P72)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[59,0,0,{"$f":"('2 Full Site O&M'!B73+'2 Full Site O&M'!I73+'2 Full Site O&M'!C73+'2 Full Site O&M'!J73+'2 Full Site O&M'!P73)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[60,0,0,{"$f":"('2 Full Site O&M'!B74+'2 Full Site O&M'!I74+'2 Full Site O&M'!C74+'2 Full Site O&M'!J74+'2 Full Site O&M'!P74)*(1+'3 Full Site O&M Summ'!$C$14)","v":11089.744000000001},11089.744000000001]
[61,0,0,{"$f":"('2 Full Site O&M'!B75+'2 Full Site O&M'!I75+'2 Full Site O&M'!C75+'2 Full Site O&M'!J75+'2 Full Site O&M'!P75)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[62,0,0,{"$f":"('2 Full Site O&M'!B76+'2 Full Site O&M'!I76+'2 Full Site O&M'!C76+'2 Full Site O&M'!J76+'2 Full Site O&M'!P76)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[63,0,0,{"$f":"('2 Full Site O&M'!B77+'2 Full Site O&M'!I77+'2 Full Site O&M'!C77+'2 Full Site O&M'!J77+'2 Full Site O&M'!P77)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[64,0,0,{"$f":"('2 Full Site O&M'!B78+'2 Full Site O&M'!I78+'2 Full Site O&M'!C78+'2 Full Site O&M'!J78+'2 Full Site O&M'!P78)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[65,0,0,{"$f":"('2 Full Site O&M'!B79+'2 Full Site O&M'!I79+'2 Full Site O&M'!C79+'2 Full Site O&M'!J79+'2 Full Site O&M'!P79)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[66,0,0,{"$f":"('2 Full Site O&M'!B80+'2 Full Site O&M'!I80+'2 Full Site O&M'!C80+'2 Full Site O&M'!J80+'2 Full Site O&M'!P80)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},{"$f":"D79+C79+B79","v":9797.2440000000006}]
[{"$f":"A79+1","v":67},0,0,{"$f":"('2 Full Site O&M'!B81+'2 Full Site O&M'!I81+'2 Full Site O&M'!C81+'2 Full Site O&M'!J81+'2 Full Site O&M'!P81)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[68,0,0,{"$f":"('2 Full Site O&M'!B82+'2 Full Site O&M'!I82+'2 Full Site O&M'!C82+'2 Full Site O&M'!J82+'2 Full Site O&M'!P82)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[69,0,0,{"$f":"('2 Full Site O&M'!B83+'2 Full Site O&M'!I83+'2 Full Site O&M'!C83+'2 Full Site O&M'!J83+'2 Full Site O&M'!P83)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[70,0,0,{"$f":"('2 Full Site O&M'!B84+'2 Full Site O&M'!I84+'2 Full Site O&M'!C84+'2 Full Site O&M'!J84+'2 Full Site O&M'!P84)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[71,0,0,{"$f":"('2 Full Site O&M'!B85+'2 Full Site O&M'!I85+'2 Full Site O&M'!C85+'2 Full Site O&M'!J85+'2 Full Site O&M'!P85)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[72,0,0,{"$f":"('2 Full Site O&M'!B86+'2 Full Site O&M'!I86+'2 Full Site O&M'!C86+'2 Full Site O&M'!J86+'2 Full Site O&M'!P86)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[73,0,0,{"$f":"('2 Full Site O&M'!B87+'2 Full Site O&M'!I87+'2 Full Site O&M'!C87+'2 Full Site O&M'!J87+'2 Full Site O&M'!P87)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[74,0,0,{"$f":"('2 Full Site O&M'!B88+'2 Full Site O&M'!I88+'2 Full Site O&M'!C88+'2 Full Site O&M'!J88+'2 Full Site O&M'!P88)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[75,0,0,{"$f":"('2 Full Site O&M'!B89+'2 Full Site O&M'!I89+'2 Full Site O&M'!C89+'2 Full Site O&M'!J89+'2 Full Site O&M'!P89)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[76,0,0,{"$f":"('2 Full Site O&M'!B90+'2 Full Site O&M'!I90+'2 Full Site O&M'!C90+'2 Full Site O&M'!J90+'2 Full Site O&M'!P90)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[77,0,0,{"$f":"('2 Full Site O&M'!B91+'2 Full Site O&M'!I91+'2 Full Site O&M'!C91+'2 Full Site O&M'!J91+'2 Full Site O&M'!P91)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[78,0,0,{"$f":"('2 Full Site O&M'!B92+'2 Full Site O&M'!I92+'2 Full Site O&M'!C92+'2 Full Site O&M'!J92+'2 Full Site O&M'!P92)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[79,0,0,{"$f":"('2 Full Site O&M'!B93+'2 Full Site O&M'!I93+'2 Full Site O&M'!C93+'2 Full Site O&M'!J93+'2 Full Site O&M'!P93)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[80,0,0,{"$f":"('2 Full Site O&M'!B94+'2 Full Site O&M'!I94+'2 Full Site O&M'!C94+'2 Full Site O&M'!J94+'2 Full Site O&M'!P94)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[81,0,0,{"$f":"('2 Full Site O&M'!B95+'2 Full Site O&M'!I95+'2 Full Site O&M'!C95+'2 Full Site O&M'!J95+'2 Full Site O&M'!P95)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[82,0,0,{"$f":"('2 Full Site O&M'!B96+'2 Full Site O&M'!I96+'2 Full Site O&M'!C96+'2 Full Site O&M'!J96+'2 Full Site O&M'!P96)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[83,0,0,{"$f":"('2 Full Site O&M'!B97+'2 Full Site O&M'!I97+'2 Full Site O&M'!C97+'2 Full Site O&M'!J97+'2 Full Site O&M'!P97)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[84,0,0,{"$f":"('2 Full Site O&M'!B98+'2 Full Site O&M'!I98+'2 Full Site O&M'!C98+'2 Full Site O&M'!J98+'2 Full Site O&M'!P98)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[85,0,0,{"$f":"('2 Full Site O&M'!B99+'2 Full Site O&M'!I99+'2 Full Site O&M'!C99+'2 Full Site O&M'!J99+'2 Full Site O&M'!P99)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[86,0,0,{"$f":"('2 Full Site O&M'!B100+'2 Full Site O&M'!I100+'2 Full Site O&M'!C100+'2 Full Site O&M'!J100+'2 Full Site O&M'!P100)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[87,0,0,{"$f":"('2 Full Site O&M'!B101+'2 Full Site O&M'!I101+'2 Full Site O&M'!C101+'2 Full Site O&M'!J101+'2 Full Site O&M'!P101)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[88,0,0,{"$f":"('2 Full Site O&M'!B102+'2 Full Site O&M'!I102+'2 Full Site O&M'!C102+'2 Full Site O&M'!J102+'2 Full Site O&M'!P102)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[89,0,0,{"$f":"('2 Full Site O&M'!B103+'2 Full Site O&M'!I103+'2 Full Site O&M'!C103+'2 Full Site O&M'!J103+'2 Full Site O&M'!P103)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[90,0,0,{"$f":"('2 Full Site O&M'!B104+'2 Full Site O&M'!I104+'2 Full Site O&M'!C104+'2 Full Site O&M'!J104+'2 Full Site O&M'!P104)*(1+'3 Full Site O&M Summ'!$C$14)","v":9797.2440000000006},9797.2440000000006]
[91,0,0,{"$f":"('2 Full Site O&M'!B105+'2 Full Site O&M'!I105+'2 Full Site O&M'!C105+'2 Full Site O&M'!J105+'2 Full Site O&M'!P105)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[92,0,0,{"$f":"('2 Full Site O&M'!B106+'2 Full Site O&M'!I106+'2 Full Site O&M'!C106+'2 Full Site O&M'!J106+'2 Full Site O&M'!P106)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[93,0,0,{"$f":"('2 Full Site O&M'!B107+'2 Full Site O&M'!I107+'2 Full Site O&M'!C107+'2 Full Site O&M'!J107+'2 Full Site O&M'!P107)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[94,0,0,{"$f":"('2 Full Site O&M'!B108+'2 Full Site O&M'!I108+'2 Full Site O&M'!C108+'2 Full Site O&M'!J108+'2 Full Site O&M'!P108)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[95,0,0,{"$f":"('2 Full Site O&M'!B109+'2 Full Site O&M'!I109+'2 Full Site O&M'!C109+'2 Full Site O&M'!J109+'2 Full Site O&M'!P109)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[96,0,0,{"$f":"('2 Full Site O&M'!B110+'2 Full Site O&M'!I110+'2 Full Site O&M'!C110+'2 Full Site O&M'!J110+'2 Full Site O&M'!P110)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[97,0,0,{"$f":"('2 Full Site O&M'!B111+'2 Full Site O&M'!I111+'2 Full Site O&M'!C111+'2 Full Site O&M'!J111+'2 Full Site O&M'!P111)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[98,0,0,{"$f":"('2 Full Site O&M'!B112+'2 Full Site O&M'!I112+'2 Full Site O&M'!C112+'2 Full Site O&M'!J112+'2 Full Site O&M'!P112)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[99,0,0,{"$f":"('2 Full Site O&M'!B113+'2 Full Site O&M'!I113+'2 Full Site O&M'!C113+'2 Full Site O&M'!J113+'2 Full Site O&M'!P113)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
[100,0,0,{"$f":"('2 Full Site O&M'!B114+'2 Full Site O&M'!I114+'2 Full Site O&M'!C114+'2 Full Site O&M'!J114+'2 Full Site O&M'!P114)*(1+'3 Full Site O&M Summ'!$C$14)","v":6565.9940000000006},6565.9940000000006]
["Total",{"$f":"SUM(B14:B113)","v":7104749.6378342137},{"$f":"SUM(C14:C113)","v":76843.56603134246},{"$f":"SUM(D14:D113)","v":1713863.3154893378},8895456.5193549469]

{"sheet":"Riprap_Gravel_UC","index":38,"n_rows":78,"n_cols":23,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,"Riprap and Gravel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,"Loading per cy"]
[null,"Task Description","Equipment",null,"Load, Dump, Maneuver Time (min)","Work Time (min)","Loads/ hr","Net Bucket (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Loader+Oper Cost ($/hr)","Load+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Ld1","Load riprap",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"F7/E7","v":76.92307692307692},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"H7*G7","v":1076.9230769230769},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"L7+M7","v":268.28289772727271},{"$f":"N7/I7","v":0.24911983360389608},{"$f":"K7/I7","v":6.4496064285714277E-2},{"$f":"P7+O7","v":0.31361589788961036}]
["Ld1","Load filter",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"F8/E8","v":76.92307692307692},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"H8*G8","v":1076.9230769230769},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"L8+M8","v":268.28289772727271},{"$f":"N8/I8","v":0.24911983360389608},{"$f":"K8/I8","v":6.4496064285714277E-2},{"$f":"P8+O8","v":0.31361589788961036}]
["Ld1","Transfer riprap for placing",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},268.28289772727271,0.24911983360389608,6.4496064285714277E-2,0.31361589788961036]
["Ld1","Transfer filter for placing",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},268.28289772727271,0.24911983360389608,6.4496064285714277E-2,0.31361589788961036]
[]
[]
[null,"Hauling"]
[null,"Task Description","Equipment",null,"Exchange Time (min)","Delivery Travel Time1 (min)","Unload and Maneuver Time (min)","Return Travel Time1 (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck+Op Cost ($/hr)","Truck + Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk4","Haul riprap from source to site",{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A15,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"AVERAGEIF('10   Trucks'!$AL$15:$AL$188,\">0\")","v":3.4201628623778531},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('10   Trucks'!$AM$15:$AM$188,\">0\",'10   Trucks'!$AM$15:$AM$188)","v":2.5082182778147706},{"$f":"(M15/H7)*E7","v":6.7321428571428577},{"$f":"SUM(E15:I15)","v":14.460523997335482},50,{"$f":"(K15/J15)","v":3.4576893623780904},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":145},{"$f":"M15*L15","v":501.36495754482314},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":90.730799999999988},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":215.93068181818182},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":25.16},{"$f":"Q15+R15","v":241.09068181818182},{"$f":"S15/N15","v":0.48086863309872985},{"$f":"P15/N15","v":0.1809675738893029},{"$f":"U15+T15","v":0.6618362069880328}]
["Tk4","Haul filter from source to site",{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A16,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"AVERAGEIF('10   Trucks'!$AL$15:$AL$188,\">0\")","v":3.4201628623778531},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('10   Trucks'!$AM$15:$AM$188,\">0\",'10   Trucks'!$AM$15:$AM$188)","v":2.5082182778147706},{"$f":"(M16/H8)*E8","v":6.7321428571428577},{"$f":"SUM(E16:I16)","v":14.460523997335482},50,{"$f":"(K16/J16)","v":3.4576893623780904},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":145},{"$f":"M16*L16","v":501.36495754482314},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":90.730799999999988},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":215.93068181818182},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":25.16},{"$f":"Q16+R16","v":241.09068181818182},{"$f":"S16/N16","v":0.48086863309872985},{"$f":"P16/N16","v":0.1809675738893029},{"$f":"U16+T16","v":0.6618362069880328}]
[]
[]
[null,"Placing"]
[null,"Task Description","Equipment","Distance","Grade","Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck + Op Cost ($/hr)","Truck+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk3","Place riprap",{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A21,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$Y$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$Z$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AA$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AB$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AC$2))\n*(D21 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$T$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$U$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$V$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$W$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$X$2))\n*(D21 * 0.3048)","v":0.74407776000000003},{"$f":"(N21/H9)*E9","v":0.872857142857143},{"$f":"SUM(F21:J21)","v":6.6660297508571418},50,{"$f":"(L21/K21)","v":7.500716598747676},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":18.8},{"$f":"N21*M21","v":141.01347205645632},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":16.3142},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":76.627670454545452},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.82},{"$f":"SUM(R21:S21)","v":101.44767045454546},{"$f":"T21/O21","v":0.71941828660122453},{"$f":"Q21/O21","v":0.11569249208663146},{"$f":"V21+U21","v":0.83511077868785599}]
["Tk3","Place filter",{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A22,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$Y$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$Z$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AA$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AB$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AC$2))\n*(D22 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$T$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$U$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$V$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$W$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$X$2))\n*(D22 * 0.3048)","v":0.74407776000000003},{"$f":"(N22/H10)*E10","v":0.872857142857143},{"$f":"SUM(F22:J22)","v":6.6660297508571418},50,{"$f":"(L22/K22)","v":7.500716598747676},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":18.8},{"$f":"N22*M22","v":141.01347205645632},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":16.3142},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":76.627670454545452},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.82},{"$f":"SUM(R22:S22)","v":101.44767045454546},{"$f":"T22/O22","v":0.71941828660122453},{"$f":"Q22/O22","v":0.11569249208663146},{"$f":"V22+U22","v":0.83511077868785599}]
[]
[]
[null,"Grading"]
[null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Time (min)","Visibility Factor2","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer +Op Cost ($/hr)","Dozer +Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Dz4","Finish grade -Filter",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J27*K27*E27*L27/60*F27*2300/G27*H27*M27*N27*O27","v":304.38424262041184},1,{"$f":"-0.02*100*(-1%)+1","v":1.02},3500,1,50,{"$f":"IF(I27=0,0,VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$M$2)*I27^VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":19.566199999999998},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":65.974602272727282},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(Q27:R27)","v":94.624602272727287},{"$f":"S27/D27","v":0.3108722102632977},{"$f":"P27/D27","v":6.4281251327455866E-2},{"$f":"U27+T27","v":0.37515346159075358}]
["Dz4","Finish grade - Riprap",{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J28*K28*E28*L28/60*F28*2300/G28*H28*M28*N28*O28","v":230.34483225328469},0.8,{"$f":"-0.02*100*(-1%)+1","v":1.02},3700,1,50,{"$f":"IF(I28=0,0,VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$M$2)*I28^VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":19.566199999999998},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":65.974602272727282},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(Q28:R28)","v":94.624602272727287},{"$f":"S28/D28","v":0.41079542070507186},{"$f":"P28/D28","v":8.4943082111280946E-2},{"$f":"U28+T28","v":0.49573850281635279}]
[]
[]
[]
[]
["``","Riprap & Filter Production Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,"ASSUMPTIONS"]
[null,"Equipment","Equipment Cost","Fuel Cost","# Equipment","Operator","# Operator","Total Equipment Cost","Total Fuel Cost",null,"Work Day"]
[null,null,"($/hr)","($/hr)",null,"($/hr)",null,"($/hr)","($/hr)",null,"  8 hrs"]
["Ld2",{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 988H"},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":127.50221590909092},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":41.192},1,{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},1,{"$f":"(C38*E38)+(F38*G38)","v":156.47221590909092},{"$f":"(D38*E38)","v":41.192},null,"  50 min hour"]
["Tk2",{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 769D"},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":106.34681818181818},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":26.395399999999999},3,{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.96},{"$f":"E39","v":3},393.9204545454545,{"$f":"(D39*E39)","v":79.186199999999999}]
[{"$f":"Equipment!A40","v":"X3"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"1 Deck Screening Plant (5X16, 48X60)"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":75.591136363636366},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":13.1435},1,{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":23.88},1,99.471136363636361,13.1435,null,"Equipment Rates"]
[{"$f":"Equipment!A41","v":"X4"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"3 Deck Screening Plant (5X16, 42X60)"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":111.30568181818182},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":13.1435},1,{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":23.88},1,135.18568181818182,13.1435,null,"      Source:  2020 EquipmentWatch"]
["Ld3",{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 980H"},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":96.395965909090918},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":29.268000000000001},2,{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},2,250.73193181818183,58.536000000000001,null,"      Corrected for 50 min work hour"]
["Ld1",{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},0,{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},0,0,0,null,"      Includes overhaul labor, parts & time"]
["Ld4",{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 966H"},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":73.251647727272726},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":22.709800000000001},1,{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},1,102.22164772727272,22.709800000000001]
["Tw1",{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":76.254545454545465},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":30.487500000000001},1,{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.57},1,100.82454545454547,30.487500000000001,null,"Production"]
[null,"Supervisor",0,"-",0,{"$f":"Equipment!C71","v":24.63},1,24.63,0,null,"  Primary plant fed directly by two 769D haul trucks, 300 to 400 yd haul "]
[null,null,null,null,null,null,null,null,null,null,"  400 tons input/hr (per Rusty McCauley, equipment peak production is 900 tons/hr)"]
[null,null,null,null,null,"Direct Costs","Equipment","Fuel",null,null,"  30% - 60% waste depending on smallest rip rap size used. (per Rusty McCauley, consistent w/ Mc+C63Cain Springs waste rate of 43% - 1\" minus)"]
[null,null,null,null,null,null,{"$f":"SUM(H38:H46)","v":1263.4576136363637},{"$f":"SUM(I38:I46)","v":258.39849999999996},"$/hr",null,"  3650 lb/cy (Caterpillar Performance Handbook p. 27-4, consistent with 1.8 tons/cy riprap unit weight)"]
[null,null,null,null,null,null,8,8,"hr/work day"]
[null,null,null,null,null,null,{"$f":"G49*G50","v":10107.66090909091},{"$f":"H49*H50","v":2067.1879999999996},"$/day",null,"Equipment & Labor",null,null,null,"Rate ($/hr)","  Comment"]
[null,null,null,null,null,null,null,null,null,null,"One 988H Loader with Operator (bucket = 8.3 cy)",null,null,null,{"$f":"H38","v":156.47221590909092},"Used to load stockpiled material to 769D trucks and 777 haul trucks"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,null,400,"tons input/hr (total)",null,null,"Three 769D haul trucks with drivers (22 cy, 36 ton payload each)",null,null,null,{"$f":"H39","v":393.9204545454545},"Option:  Two used to directly feed primary screening plant, one "]
[null,null,null,null,null,null,0.3,"% waste",null,null,null,null,null,null,null,"  used to move material from end of conveyor"]
[null,null,null,null,null,null,0.7,"% rip rap and gravel/filter"]
[null,null,null,null,null,null,{"$f":"G54*G56","v":280},"tons produced/hr (net)",null,null,"One 1 Deck Portable Screening Plant w/ 5x16 screen & 48\"x60' conveyor",null,null,null,{"$f":"H40","v":99.471136363636361},"Primary screening plant, grizzly used to split oversized, "]
[null,null,null,null,null,null,{"$f":"G57*2000","v":560000},"lb/hr",null,null,"  + 1 Operator",null,null,null,null,"  6\" - 12\" and 6\" minus (2 conveyers)"]
[null,null,null,null,null,null,3650,"lb/cy",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G58/G59","v":153.42465753424656},"cy/hr"]
[null,null,null,null,null,null,8,"hr/day (net (60 min/hr))",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G60*G61","v":1227.3972602739725},"cy/day net production",null,null,"One 3 Deck Portable Screening Plant w/ 5x16 screen & 42\"x60' conveyor",null,null,null,{"$f":"H41","v":135.18568181818182},"Fed with 6\" minus,  Produce 6\" - 6\", 1.5\" - 3\", 3/8\" - 1.5\", "]
[null,null,null,null,null,null,null,null,null,null,"  + 1 Operator",null,null,null,null,"  3/8 minus"]
[null,null,null,null,null,"Production",{"$f":"G51/G62","v":8.2350362317370145},{"$f":"H51/G62","v":1.6842045089285713},"$/cy ",null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,"Filter Delivery and placement",{"$f":"O8+O10+T16+U22+T27","v":2.0093987971710443},{"$f":"P8+P10+U16+V22+U27","v":0.4899334458748188},"$/cy "]
[null,null,null,null,null,"Rip Rap Delivery and placement",{"$f":"O7+O9+T15+U21+T28","v":2.1093220076128185},{"$f":"P7+P9+U15+V21+U28","v":0.5105952766586439},"$/cy ",null,"Two Cat 980H Loaders with Operator (bucket = 7.5 cy)",null,null,null,{"$f":"H42","v":250.73193181818183},"Used move material to conveyors or load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"Zero Cat 992K Loaders with Operator (bucket = 16 cy)",null,null,null,{"$f":"H43","v":0},"Unused loader option"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Cat 966H Loader with Operator  (bucket = 5.5 cy)",null,null,null,{"$f":"H44","v":102.22164772727272},"Used to move material from end of conveyors & load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Water Truck with Driver (10,000 gal)",null,null,null,{"$f":"H45","v":100.82454545454547},"Dust suppression"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Foreman",null,null,null,{"$f":"H46","v":24.63}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Fuel","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(G64:G66)","v":12.353757036520879},{"$f":"SUM(H64:H66)","v":2.684733231462034},{"$f":"T77+S77","v":15.038490267982912},"$/cy"]
[null,"1. Riprap and filter haul uses site-wide borrow haul time average "]

{"sheet":"Bench Grading_UC","index":39,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[29,2,29,4],[30,2,30,4]]}
[null,null,"Bench Grading Unit Cost"]
[]
[]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L9*M9*G9*N9/60*H9*2300/I9*J9*O9*P9*Q9","v":1659.9696684489829},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,86.9,{"$f":"IF(K9=0,0,VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$M$2)*K9^VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T9/E9","v":5.5784151819184844E-3},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W9:X9)","v":265.17602272727271},{"$f":"Y9*U9","v":1.4792619510625791},{"$f":"U9*V9","v":0.449745778004223}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G10*H10*(2300/I10)*J10*(S10*5280)*M10*(N10/60)*O10*P10*Q10*(1/R10))","v":1.1625203441060221E-3},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A10,Equipment!$A$6:$BS$41,Equipment!$AI$2)","v":1},"-",{"$f":"F10","v":1.1625203441060221E-3},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":21.137999999999998},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":90.384090909090901},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W10:X10)","v":119.03409090909091},{"$f":"Y10*U10","v":0.13837955232398388},{"$f":"U10*V10","v":2.4573355033713093E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z9:Z10)","v":1.617641503386563},{"$f":"SUM(AA9:AA10)","v":0.4743191330379361},{"$f":"SUM(Z11:AA11)","v":2.0919606364244991},"Total"]
[]
[]
[null,null,"Bench Grading -Tailings"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid "]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L19*M19*G19*N19/60*H19*2300/I19*J19*O19*P19*Q19","v":1659.9696684489829},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,86.9,{"$f":"IF(K19=0,0,VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$M$2)*K19^VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T19/E19","v":5.5784151819184844E-3},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W19:X19)","v":265.17602272727271},{"$f":"Y19*U19","v":1.4792619510625791},{"$f":"U19*V19","v":0.449745778004223}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G20*H20*(2300/I20)*J20*(S20*5280)*M20*(N20/60)*O20*P20*Q20*(1/R20))","v":1.1625203441060221E-3},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A20,Equipment!$A$6:$BS$41,Equipment!$AI$2)","v":1},"-",{"$f":"F20","v":1.1625203441060221E-3},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":21.137999999999998},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":90.384090909090901},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W20:X20)","v":119.03409090909091},{"$f":"Y20*U20","v":0.13837955232398388},{"$f":"U20*V20","v":2.4573355033713093E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z19:Z20)","v":1.617641503386563},{"$f":"SUM(AA19:AA20)","v":0.4743191330379361},{"$f":"SUM(Z21:AA21)","v":2.0919606364244991},"Total"]

{"sheet":"Channel_UC","index":40,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Channel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,null,"Task Description","Equipment","Volume3 (cy/ft)","Productivity (cy/hr)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade Factor"," Centroid to Centroid Push Distance (feet)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Bench Equipment Cost ($/ft)","Bench Fuel Cost ($/ft)"]
["Dz2","Channels","Excavate",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"C25/27","v":0.77777777777777779},{"$f":"L6*M6*G6*N6/60*H6*2300/I6*J6*O6*P6*Q6","v":904.92013608545778},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,175,{"$f":"IF(K6=0,0,  VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$M$2) *K6^VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$N$2))","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E6/F6","v":8.5949880742219105E-4},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T6:U6)","v":265.17602272727271},{"$f":"R6*V6","v":0.22791847529105072},{"$f":"S6*R6","v":6.9294942601395598E-2}]
["Dz2","Channels","Waste",{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"E6","v":0.77777777777777779},{"$f":"L7*M7*G7*N7/60*H7*2300/I7*J7*O7*P7*Q7","v":806.02619032734935},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,200,{"$f":"IF(K7=0,0,  VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$M$2) *K7^VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$N$2))","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"E7/F7","v":9.6495348055861672E-4},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T7:U7)","v":265.17602272727271},{"$f":"R7*V7","v":0.25588252609137263},{"$f":"S7*R7","v":7.7796961986337079E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W6:W7)","v":0.48380100138242332},{"$f":"SUM(X6:X7)","v":0.14709190458773269},{"$f":"SUM(W8:X8)","v":0.63089290597015601},"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filter",{"$f":"C26/27","v":0.21865024804037803},"cy/ft",{"$f":"$U10*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$65)","v":2.2399482601042844},{"$f":"$U10*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$65)","v":0.47537580309176142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip Rap",{"$f":"C27/27","v":0.43730049608075605},"cy/ft",{"$f":"$U11*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$66)","v":4.5235929897047384},{"$f":"$U11*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$66)","v":0.95978703503522633}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(W8:W11)","v":7.247342251191446},{"$f":"SUM(X8:X11)","v":1.5822547427147204},{"$f":"X13+W13","v":8.8295969939061667},"$/ft"]
[null,"CHANNELS"]
[null,"Dimensions:"]
[null,"Left Side Slope:1",3,"H:1V"]
[null,"Left Side Slope:1",2.5,"H:1V"]
[null,"Depth:1",2,"ft"]
[null,"Left Side Slope Length:1",3.6055512754639891]
[null,"Right Side Slope Length:1",3.2015621187164243]
[null,"Bottom Width:",5,"ft"]
[null,"Left Anchor1",0,"ft"]
[null,"Right Anchor1",0,"ft"]
[null,"Perimeter:1",11.807113394180414,"ft"]
[null,"Excavation Area:1",21,"sf"]
[null,"Filter Area2",{"$f":"C24*0.5","v":5.9035566970902069},"sf"]
[null,"Riprap Area",{"$f":"C24","v":11.807113394180414},"sf"]
[]
[]
[null,"1. Assigned based on previous use at other FMI New Mexico operations"]
[null,"2. Bench cross width* 6\" filter thickness or 12\" riprap thickness"]
[null,"3. Volume (cy) =Area(sf)*Length(ft)/27"]

{"sheet":"Downdrain_UC","index":41,"n_rows":58,"n_cols":25,"rows_kept":58,"cut":false,"hidden":false,"merged":[[17,2,17,4],[34,2,34,4],[54,2,54,8]]}
[null,null,"Downdrain Unit Cost"]
[]
[null,null,"Rough Grade"]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Equipment w/o Fuel Cost ($/ft)","Fuel Cost ($/ft)","Total Excavation Cost ($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":1394.1346634369797},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,175,{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$M$2)*J5^VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E45/27","v":1.9259259259259258},{"$f":"Q5/E5","v":1.3814489922931216E-3},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T5:U5)","v":265.17602272727271},{"$f":"V5*R5","v":0.36632714937688876},{"$f":"R5*S5","v":0.11137587138115219},{"$f":"R5*(S5+V5)","v":0.477703020758041}]
["Dz2",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":1241.7770439216868},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,200,{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$M$2)*J6^VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"Q5","v":1.9259259259259258},{"$f":"Q6/E6","v":1.5509434123887583E-3},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T6:U6)","v":265.17602272727271},{"$f":"V6*R6","v":0.41127300557231528},{"$f":"R6*S6","v":0.12504093526531268},{"$f":"R6*(S6+V6)","v":0.53631394083762796}]
[null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W6)","v":0.77760015494920398},{"$f":"SUM(X5:X6)","v":0.23641680664646486},{"$f":"SUM(W7:X7)","v":1.0140169615956689}]
[]
[null,null,"Finish Grade & Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,null,"(sf/ft)","($/sf)","$/ft"]
[null,null,"Downdrain ACBs"]
[null,null,"40T1",31,{"$f":"7.42*(1+0.02)^(2021-2019)","v":7.7197680000000002},{"$f":"D14*E14","v":239.31280800000002}]
[null,null,"Installation1",31,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D15*E15","v":149.32861199999999}]
[null,null,null,null,"ACB Cost/ft",{"$f":"SUM(F14:F15)","v":388.64142000000004}]
[]
[null,null,"Total Downdrain Cost ($/ft)",null,null,{"$f":"F16+Y7","v":389.65543696159568}]
[]
[]
[null,null,"Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,"Dissipater ACBs","(sf)","($/sf)","$/sf"]
[null,null,"70T1",320,{"$f":"10.65*(1+0.02)^(2021-2019)","v":11.080260000000001},{"$f":"D25*E25","v":3545.6832000000004}]
[null,null,"Installation1",320,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D26*E26","v":1541.4566399999999}]
[null,null,"40T1",506,{"$f":"7.42*(1+0.02)^(2021-2019)","v":7.7197680000000002},{"$f":"D27*E27","v":3906.2026080000001}]
[null,null,"Installation1",506,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D28*E28","v":2437.4283119999996}]
[null,null,null,null,"ACB Cost per Dissipater",{"$f":"SUM(F25:F28)","v":11430.770759999999}]
[]
[null,null,"Install Cutoff Wall"]
[null,null,"Cutoff Wall (cast in place concrete)","cubic yard","$/cubic yard","$/dissipater3"]
[null,null,"RSMeans (2020)",14,{"$f":"'Unit Rates'!C38","v":262.58},{"$f":"D33*E33","v":3676.12}]
[]
[null,null,"Total Dissipator Cost ($/each)",null,null,{"$f":"F29+F33","v":15106.890759999998}]
[]
[]
[]
[null,null,"DOWNDRAIN"]
[null,null,"Dimensions:"]
[null,null,null,"Left Side Slope:2",3,"H:1V"]
[null,null,null,"Right Side Slope:2",3,"H:1V"]
[null,null,null,"Depth:2",2,"ft"]
[null,null,null,"Perimeter:2",31.211102550927979,"ft"]
[null,null,null,"Excavation Area2",52,"sf"]
[null,null,null,"ACB Area2",31.211102550927979,"sf"]
[]
[null,null,"DISSIPATERS","ACB2",null,null,null,"Cutoff Wall2,4"]
[null,null,null,"Surface Area 1","Surface Area 2","Surface Area 3","Total","Cross-Sectional Area","Thickness","Volume"]
[null,null,null,"(sf)","(sf)","(sf)","(sf)","(sf)","(ft)","(cy)"]
[null,null,null,{"$f":"252.6","v":252.6},320,{"$f":"252.6","v":252.6},{"$f":"SUM(D51:F51)","v":825.2},{"$f":"5*10 + 6*5 + 20*5 + 6*5 + 5*10","v":260},1.5,{"$f":"H51*I51/27","v":14.444444444444445}]
[]
[]
[]
[null,null,"1. Quote from Contech ES 2019, adjusted for inflation; Downdrain ACB installation includes fine grade base/subgrade soils (assuming subgrade at + 0.5 ft); equipment is D6 LGP dozer with Power Angle Tilt Blade (PAT) and GPS Blade Control"]
[null,null,"2. Assigned based on previous use at other FMI New Mexico operations"]
[null,null,"3. One cutoff wall per dissipator"]
[null,null,"4. Typical flow depth is 2'; concrete depth is 5' (diagram is not drawn to scale); concrete thickness is 1.5'"]

{"sheet":"Deadman Diversion_UC","index":42,"n_rows":68,"n_cols":25,"rows_kept":68,"cut":false,"hidden":false,"merged":[[18,2,18,4],[66,2,66,19],[67,2,67,19]]}
[null,null,"Deadman Diversion Channel Unit Cost"]
[]
[null,null,"Rough Grade"]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Equipment w/o Fuel Cost ($/ft)","Fuel Cost ($/ft)","Total Excavation Cost ($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":1394.1346634369797},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,175,{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$M$2)*J5^VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E61/27","v":4.3629629629629632},{"$f":"Q5/E5","v":3.1295132940794179E-3},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T5:U5)","v":265.17602272727271},{"$f":"V5*R5","v":0.82987188839610582},{"$f":"R5*S5","v":0.25230918555191789},{"$f":"R5*(S5+V5)","v":1.0821810739480238}]
["Dz2",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":1241.7770439216868},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,200,{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$M$2)*J6^VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"Q5","v":4.3629629629629632},{"$f":"Q6/E6","v":3.5134833457576104E-3},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T6:U6)","v":265.17602272727271},{"$f":"V6*R6","v":0.93169153954651429},{"$f":"R6*S6","v":0.28326581104334297},{"$f":"R6*(S6+V6)","v":1.2149573505898572}]
[null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W6)","v":1.7615634279426202},{"$f":"SUM(X5:X6)","v":0.53557499659526087},{"$f":"SUM(W7:X7)","v":2.2971384245378812}]
[]
[null,null,"Finish Grade & Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,null,"(sf/ft) (cy/ft for clay)","($/sf) ($/cy for clay)","$/ft"]
[null,null,"Downdrain ACBs"]
[null,null,"50T1a",{"$f":"E62","v":31.8},10.27,{"$f":"D14*E14","v":326.58600000000001}]
[null,null,"Clay Material & Activities",{"$f":"D14*0.5/27","v":0.58888888888888891},{"$f":"'Unit Rates'!C55+R38+R39+W44+X49","v":14.734178781455109},{"$f":"D15*E15","v":8.6767941713013421}]
[null,null,"Installation1b",{"$f":"E62","v":31.8},{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D16*E16","v":153.1822536}]
[null,null,null,null,"ACB Cost/ft",{"$f":"SUM(F14:F16)","v":488.44504777130135}]
[]
[null,null,"Total Downdrain Cost ($/ft)",null,null,{"$f":"F17+Y7","v":490.74218619583922}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Clay Activites"]
[null,null,"Load & Tranfser"]
[null,null,"Task Description","Equipment",null,"Load, Dump, Maneuver Time (min)","Work Time (min)","Loads/ hr","Net Bucket (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Loader+Oper Cost ($/hr)","Load+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Ld1",null,"Load clay",{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"G38/F38","v":76.92307692307692},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"I38*H38","v":1076.9230769230769},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"M38+N38","v":268.28289772727271},{"$f":"O38/J38","v":0.24911983360389608},{"$f":"L38/J38","v":6.4496064285714277E-2},{"$f":"Q38+P38","v":0.31361589788961036}]
["Ld1",null,"Transfer clay for placing",{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"G39/F39","v":76.92307692307692},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"I39*H39","v":1076.9230769230769},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":69.457299999999989},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":239.31289772727274},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"M39+N39","v":268.28289772727271},{"$f":"O39/J39","v":0.24911983360389608},{"$f":"L39/J39","v":6.4496064285714277E-2},{"$f":"Q39+P39","v":0.31361589788961036}]
[]
[]
[null,null,"Hauling"]
[null,null,"Task Description","Equipment",null,"Exchange Time (min)","Delivery Travel Time1 (min)","Unload and Maneuver Time (min)","Return Travel Time1 (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck+Op Cost ($/hr)","Truck + Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk4",null,"Haul clay from source to site",{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A44,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"AVERAGEIF('10   Trucks'!$AL$15:$AL$188,\">0\")","v":3.4201628623778531},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('10   Trucks'!$AM$15:$AM$188,\">0\",'10   Trucks'!$AM$15:$AM$188)","v":2.5082182778147706},{"$f":"(N44/I38)*F38","v":6.7321428571428577},{"$f":"SUM(F44:J44)","v":14.460523997335482},50,{"$f":"(L44/K44)","v":3.4576893623780904},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":145},{"$f":"N44*M44","v":501.36495754482314},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":90.730799999999988},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":215.93068181818182},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":25.16},{"$f":"R44+S44","v":241.09068181818182},{"$f":"T44/O44","v":0.48086863309872985},{"$f":"Q44/O44","v":0.1809675738893029},{"$f":"V44+U44","v":0.6618362069880328}]
[]
[]
[null,null,"Placing"]
[null,null,"Task Description","Equipment","Distance","Grade","Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck + Op Cost ($/hr)","Truck+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk3",null,"Place clay",{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A49,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"(VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$Y$2)*(-F49)^4\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$Z$2)*(-F49)^3\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$AA$2)*(-F49)^2\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$AB$2)*(-F49)\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$AC$2))\n*(E49 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$T$2)*(-F49)^4\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$U$2)*(-F49)^3\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$V$2)*(-F49)^2\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$W$2)*(-F49)\n+VLOOKUP(A49,Equipment!$A$7:$BS$41,Equipment!$X$2))\n*(E49 * 0.3048)","v":0.74407776000000003},{"$f":"(O49/I39)*F39","v":0.872857142857143},{"$f":"SUM(G49:K49)","v":6.6660297508571418},50,{"$f":"(M49/L49)","v":7.500716598747676},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":18.8},{"$f":"O49*N49","v":141.01347205645632},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":16.3142},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":76.627670454545452},{"$f":"VLOOKUP(A49,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.82},{"$f":"SUM(S49:T49)","v":101.44767045454546},{"$f":"U49/P49","v":0.71941828660122453},{"$f":"R49/P49","v":0.11569249208663146},{"$f":"W49+V49","v":0.83511077868785599}]
[]
[]
[]
[]
[]
[null,null,"DOWNDRAIN"]
[null,null,"Dimensions:"]
[null,null,null,"Left Side Slope:",3,"H:1V"]
[null,null,null,"Right Side Slope:",3,"H:1V"]
[null,null,null,"Depth:",4.2,"ft"]
[null,null,null,"Perimeter:",{"$f":"4.2*4+15","v":31.8},"ft"]
[null,null,null,"Excavation Area",{"$f":"6.2*4+6.2*15","v":117.8},"sf"]
[null,null,null,"ACB Area",{"$f":"E60","v":31.8},"sf"]
[]
[]
[]
[]
[null,null,"1a. Quote from Contech ES 2021; Downdrain ACB cost includes the Armorflex 50T ACB mats with galvanized cable, geotextile fabric, geogrid, and freight to the jobsite via Over the Road Flatbed Trucks. "]
[null,null,"1b. Quote from Contech ES 2019, adjusted for inflation; Installation includes fine grade base/subgrade soils (assuming subgrade at + 0.5 ft); equipment is D6 LGP dozer with Power Angle Tilt Blade (PAT) and GPS Blade Control.  "]

{"sheet":"Haul Road_UC","index":43,"n_rows":19,"n_cols":25,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"New Haul Road Unit Cost"]
[]
[null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No reclamation haul roads needed in Little Rock RCE."]
[]
[]
[]
[]
[]
["Eq","Earthwork"]
[null,null,null,null,null,null,null,null,"Material","Production","Centroid to",null,null,null,null,null,"Direct",null,"Fuel","Equipment","Operator","Dozer ","Equipment","Fuel","Equipment + Fuel"]
[null,null,null,null,null,null,"Material","Grade","Weight","Method/"," Centroid","Normal","Operator","Work","Visibility","Elevation","Drive","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost","Cost"]
[null,null,"Activity","Equipment","Volume (cy/ft)1","Productivity","Factor","Factor3",null,"Blade"," Push Distance2","Production","Factor","Hour","Factor","Factor","Trans."]
[null,null,null,null,null,"(cy/hr)",null,null,"(lb/cy)",null,"(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)","($/ft)"]
["Dz2",null,"Grading",{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"(9996*120*120/(2*9996))/27","v":266.66666666666669},{"$f":"L14*M14*G14*N14/60*H14*2300/I14*J14*O14*P14*Q14","v":2305.5203105089354},1.2,{"$f":"-0.02*100*(-10%)+1","v":1.2},3600,1,100,{"$f":"IF(K14=0,0,  VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$M$2) *K14^VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3007.2004050116552},1,50,1,1,1,{"$f":"E14/F14","v":0.11566441876532459},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":80.622500000000002},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":236.52602272727273},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T14:U14)","v":265.17602272727271},{"$f":"R14*V14","v":30.671430539250501},{"$f":"S14*R14","v":9.3251546019073821},{"$f":"SUM(W14:X14)","v":39.99658514115788}]
[]
[]
[null,"1Volume based on dozing rock bench to create 120' wide haul road, assuming the existing slope of the rock is 1:1 (120x120/2=7200 sf)"]
[null,"2100' push distance assumed"]
[null,"3Maximum haul road grade of 10% used to calculate grade factor "]

{"sheet":"6\"-8\" Pipeline_UC","index":44,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C50","v":305.54000000000002},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9099047619047622E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21766087619047622},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(7/2)^2)/3)/144)","v":1.939021335132058E-2},"sludge removal per foot of 7\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AN48,Quantities!$B$2)","v":"West In-Pit Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A11,'4   Earthwork'!$B$15:$B$196,\"C\")","v":2647.5506172839505},{"$f":"'18b Facility Characteristics'!C12","v":5476.3964061631686},{"$f":"IF(D11>0,E11/D11,0)","v":2.0684765648715917}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AN49,Quantities!$B$2)","v":"East In-Pit Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A12,'4   Earthwork'!$B$15:$B$196,\"C\")","v":535.35802469135797},{"$f":"'18b Facility Characteristics'!D12","v":1107.2377845062285},{"$f":"IF(D12>0,E12/D12,0)","v":2.0682192727839803}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AN51,Quantities!$B$2)","v":"North Stockpile"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A13,'4   Earthwork'!$B$15:$B$196,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!E12","v":0},0]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AN52,Quantities!$B$2)","v":"NRW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A14,'4   Earthwork'!$B$15:$B$196,\"C\")","v":5865.4197530864194},{"$f":"'18b Facility Characteristics'!F12","v":11119.555778836155},1.8957817593506376]
[1700,null,{"$f":"VLOOKUP(A15,Quantities!A7:AN53,Quantities!$B$2)","v":"Deadman Diversion"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A15,'4   Earthwork'!$B$15:$B$196,\"C\")","v":685.89506172839515},{"$f":"'18b Facility Characteristics'!J12","v":1417.7993732177024},2.0670791383815663]
[2200,null,{"$f":"VLOOKUP(A16,Quantities!A8:AN54,Quantities!$B$2)","v":"Allowance for Other Disturbed Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A16,'4   Earthwork'!$B$15:$B$196,\"C\")","v":537.77777777777783},{"$f":"'18b Facility Characteristics'!O12","v":1096.7743804881034},2.0394564926431671]
[]
[null,null,null,{"$f":"SUM(D11:D16)","v":10272.001234567901}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D16,F11:F16)/D18","v":1.9682400012933634},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+7/12)*(3+7/12))+(3*7/12))/27)*F19","v":2.935654261188327},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F20","v":2.9550444745396476}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 6\"-8\" (average 7\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 40 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"20\"-36\" Pipeline_UC","index":45,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C50","v":305.54000000000002},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9099047619047622E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21766087619047622},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(28/2)^2)/3)/144)","v":0.31024341362112928},"sludge removal per foot of 28\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AN48,Quantities!$B$2)","v":"West In-Pit Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A11,'4   Earthwork'!$B$15:$B$196,\"C\")","v":2647.5506172839505},{"$f":"'18b Facility Characteristics'!C12","v":5476.3964061631686},{"$f":"IF(D11>0,E11/D11,0)","v":2.0684765648715917}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AN49,Quantities!$B$2)","v":"East In-Pit Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A12,'4   Earthwork'!$B$15:$B$196,\"C\")","v":535.35802469135797},{"$f":"'18b Facility Characteristics'!D12","v":1107.2377845062285},{"$f":"IF(D12>0,E12/D12,0)","v":2.0682192727839803}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AN51,Quantities!$B$2)","v":"North Stockpile"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A13,'4   Earthwork'!$B$15:$B$196,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!E12","v":0},0]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AN52,Quantities!$B$2)","v":"NRW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A14,'4   Earthwork'!$B$15:$B$196,\"C\")","v":5865.4197530864194},{"$f":"'18b Facility Characteristics'!F12","v":11119.555778836155},1.8957817593506376]
[1700,null,{"$f":"VLOOKUP(A15,Quantities!A7:AN53,Quantities!$B$2)","v":"Deadman Diversion"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A15,'4   Earthwork'!$B$15:$B$196,\"C\")","v":685.89506172839515},{"$f":"'18b Facility Characteristics'!J12","v":1417.7993732177024},2.0670791383815663]
[2200,null,{"$f":"VLOOKUP(A16,Quantities!A8:AN54,Quantities!$B$2)","v":"Allowance for Other Disturbed Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$196,'4   Earthwork'!$C$15:$C$196,\"b\",'4   Earthwork'!$A$15:$A$196,A16,'4   Earthwork'!$B$15:$B$196,\"C\")","v":537.77777777777783},{"$f":"'18b Facility Characteristics'!O12","v":1096.7743804881034},2.0394564926431671]
[]
[null,null,null,{"$f":"SUM(D11:D16)","v":10272.001234567901}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D16,F11:F16)/D18","v":1.9682400012933634},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+28/12)*(3+28/12))+(3*28/12))/27)*F19","v":6.7308948192377995},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F20","v":7.0411382328589287}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 20\"-36\" (average 28\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 92 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"Revegetation_UC","index":46,"n_rows":76,"n_cols":5,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,"Revegetation Unit Cost"]
[null,"Revegetation consists of 5 operations - scarifying, discing, drill seeding, mulching, and crimping."]
[null,"Cost information is obtained from EquipmentWatch (EQW), if available, or RS Means 2021 rates."]
[]
["Eq","Tractor used for each operation is Deere 7430","Cost","Unit","Information or Calculation"]
["Tc1","EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":3598.8},"$ per month","EQW for Deere 7430"]
[null,"     EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":20.447727272727274},"$ per hour","= ($/month)/176"]
[null,"EQW field labor rate per hour of operation",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":3.42},"$ per hour","EQW for Deere 7430, which includes mechanic's wage of $23.09 (NMDOL, 2019)"]
[null,"EQW lube material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":2.3199999999999998},"$ per hour","EQW for Deere 7430"]
[null,"EQW field parts cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":0.8},"$ per hour","EQW for Deere 7430"]
[null,"EQW tire material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$H$2)","v":1},"$ per hour","EQW for Deere 7430"]
[null,"EQW fuel burn rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":5.98},"gallons per hour","EQW for Deere 7430"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.71},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C12*C13","v":16.2058},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.57},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total tractor cost",{"$f":"SUM(C7,C8,C9,C10,C11,C14,C15)","v":68.763527272727273},"$ per hour","Sum of $ per hour costs shown in boxes"]
[]
[null,"Tractor coverage/rate of operation, fuel cost per acre"]
[null,"Tractor/equipment net width",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AT$2)","v":12},"feet","Assigned as a typical net width of coverage for each pass"]
[null,"Tractor/equipment travel speed",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AI$2)*VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AS$2)/60","v":2.5},"miles per hour","Assigned as approximate average speed of equipment (3 mph for 50 min/hr)"]
[null,"For 1 acre, total traveling distance",{"$f":"43560/C19","v":3630},"feet per acre","= (43560 sf/ac)/(net width)"]
[null,"Time of travel over 1 acre",{"$f":"(C21/5280)/C20","v":0.27500000000000002},"hour per acre","= [(traveling distance feet/acre)/(5280 ft/mile)]/(travel speed)"]
[null,"Fuel cost per acre",{"$f":"C14*C22","v":4.4565950000000001},"$ per acre","Already included in total tractor cost…\nFuel cost/acre = (fuel cost/hour) x (travel time hour/acre)"]
[]
[null,"Operation"]
[null,"Scarifying"]
["Rp2","Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":881},"per month","EQW Ripper, Miscellaneous MSR-189H, to 260 HP"]
[null,"     Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":5.0056818181818183},"$ per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":0.74},"$ per hour","EQW for ripper, incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":0.15},"$ per hour","EQW for ripper"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":2.36},"$ per hour","EQW for ripper"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C28:C31)+C$16","v":77.019209090909087},"per hour","= total tractor cost + (rake without tractor, with ratio)"]
[]
[null,"Discing"]
[null,"Disc harrow attachment, for tractor",{"$f":"'Unit Rates'!C37","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C35/176","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":2.36},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor included",{"$f":"SUM(C36:C37)+C$16","v":74.934038636363638},"per hour","= total tractor cost + (disc harrow, with ratio)"]
[]
[null,"Drill seeding (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C35","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":2.36},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C42:C43)+C$16","v":74.934038636363638},"per hour"]
[]
[null,"Mulching"]
["Mu1","Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":2127.7199999999998},"per month","EQW for trailer mounted mulcher (Finn B260)"]
[null,"     Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":12.089318181818181},"per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":1.71},"$ per hour","EQW for trailer mounted mulcher (Finn B260), incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":1.29},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Field parts cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":0.19},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Tire material cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$H$2)","v":0.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Fuel burn rate",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":4.13},"gallons per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.71},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C53*C54","v":11.192299999999999},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.57},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C48:C52,C55,C56)+C$16","v":120.40514545454545},"per hour"]
[]
[null,"Crimping (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C35","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":2.36},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C61:C62)+C$16","v":74.934038636363638},"per hour"]
[]
[null,"Summary for operations"]
[null,"Total cost for all operations combined (hour)",{"$f":"SUM(C32,C38,C44,C57,C63)","v":422.22647045454545},"per hour","Each of the 5 operations is done individually as part of revegetation (includes fuel cost)"]
[null,"Total cost for all operations combined w/o fuel(acre)",{"$f":"C66*C22-C23","v":111.65568437500002},"per acre","---"]
[null,"Total cost for all operations combined w/ fuel(acre)",{"$f":"C66*C22","v":116.11227937500001},"per acre","Total is based on \"tractor coverage/rate of operation\" = (total cost of operations/hour) x (hours of travel time/acre)"]
[]
[]
[null,"Materials (From Rocky Mountain Reclamation)"]
[null,"Seed",{"$f":"'Unit Rates'!C13","v":222.85368},"per acre","From supplier (Rocky Mountain Reclamation)"]
[null,"Hay mulch",{"$f":"'Unit Rates'!C14*2","v":519.99191999999994},"per acre","From supplier (Rocky Mountain Reclamation): Mulch is applied at a rate of 2 tons per acre"]
[]
[null,"Summary for operations + materials"]
[null,"Total revegetation unit cost",{"$f":"SUM(C68,C72,C73)","v":858.95787937499995},"per acre","Total is for all operations (combined) + seed material + hay mulch material + fuel"]

{"sheet":"Berm_UC","index":47,"n_rows":31,"n_cols":26,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Berm Grading Unit Cost "]
[]
["Equipment",null,"Berm Grading - 1.5H:1V"]
[null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission",null,null,"Fuel","Equipment","Operator","Dozer ","Berm Equipment","Berm Fuel"]
[null,null,"Task Description","Equipment","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz3",null,"Excavate",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K8*L8*F8*M8/60*G8*2300/H8*I8*N8*O8*P8","v":519.24097579201998},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,100,{"$f":"IF(J8=0,0,VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$M$2)*J8^VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":1062.3856282189665},0.75,50,1,1,1,{"$f":"F20","v":0.42592592592592593},{"$f":"Q8/E8","v":8.2028565884316679E-4},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":38.888500000000001},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":207.07755681818182},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T8:U8)","v":235.72755681818182},{"$f":"V8*R8","v":0.19336393425209231},{"$f":"R8*S8","v":3.1899678843922495E-2}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K9*L9*F9*M9/60*G9*2300/H9*I9*N9*O9*P9","v":933.03825781365015},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,50,{"$f":"IF(J9=0,0,VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$M$2)*J9^VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":1909.0296835061895},0.75,50,1,1,1,{"$f":"F31","v":0.50390930649866628},{"$f":"Q9/E9","v":5.4007357391695386E-4},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":38.888500000000001},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":207.07755681818182},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T9:U9)","v":235.72755681818182},{"$f":"V9*R9","v":0.12731022408150727},{"$f":"R9*S9","v":2.1002651179269461E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:W9)","v":0.32067415833359958},{"$f":"SUM(X8:X9)","v":5.290233002319196E-2},{"$f":"SUM(W10:X10)","v":0.37357648835679153},"Total"]
[]
[]
[null,null,"1Berm 1.5:1 slope, 1' high, 10' top width"]
[]
[null,null,null,"Excavate"]
[null,null,null,"Width","Height"]
[null,null,null,10,1,{"$f":"D17*E17","v":10},"cf/ft"]
[null,null,null,1.5,1,{"$f":"D18*E18","v":1.5},"cf/ft"]
[null,null,null,null,"Total Excavation Volume =",{"$f":"F17+F18","v":11.5},"cf/ft"]
[null,null,null,null,"Total Excavation Volume =",{"$f":"F19/27","v":0.42592592592592593},"cy/ft"]
[]
[null,null,null,"Finish Grade"]
[]
[null,null,null,null,"slope length x1",{"$f":"SQRT(1^2+1.5^2)","v":1.8027756377319946},"ft"]
[null,null,null,null,"slope length x1",{"$f":"SQRT(1^2+1.5^2)","v":1.8027756377319946},"ft"]
[null,null,null,null,"top length",10,"ft"]
[null,null,null,null,"length =",{"$f":"SUM(F24:F26)","v":13.60555127546399},"ft"]
[null,null,null,null,"depth",1,"ft"]
[null,null,null,null,"width",1,"ft"]
[null,null,null,null,"Total Finish Grade Volume =",{"$f":"F27*F28*F29","v":13.60555127546399},"cf/ft"]
[null,null,null,null,"Total Finish Grade Volume =",{"$f":"F30/27","v":0.50390930649866628},"cy/ft"]

{"sheet":"Substation Demo_UC","index":48,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,0,3,10],[8,0,8,10]]}
["Substation Demolition Unit Cost"]
[]
["Transformer demolition"]
["RS Means 260505101570: Transformer, dry type, primary, 3 phase, to 600 V, 750 kVA, electrical demolition, remove, including removal of supports, wire & conduit terminations"]
["- RS Means includes Crew R-3 of 2 electricians + 0.5 Crane operator (and crane) for 18 hours"]
[1069.1600000000001,"each"]
[]
["Power pole demolition"]
["There are 5 power poles. Assume the cost to remove this small number of poles is allocated with other pole removals elsewhere in the RCE"]
[]
["Structure demolition"]
["Masonry/brick building with no foundation"]
["Use building demo cost of $0.23/cf  developed from RS Means (see Building Demo sheet)"]
["Building demo at 400 sf x 30 ft high = 12000 cf @ $0.23/cf = $2,760"]
[{"$f":"12000*0.23","v":2760},"each"]
[]
["Drain oil from transformer"]
["Transformer capacity = 1,200 gallons, which requires 1200/55 = 22 55-gallon drums"]
["The oil is contained in 55-gallon drums and handled as waste requiring special handling (shipped off-site)"]
["Based on cost at other FMI New Mexico operations ($229,331 for 30 loads @ 80 drums/load), cost/load = 229,331/30 = $7,644/load"]
[7644,"per load"]
[]
["Steam clean transformer after draining the oil"]
["RS Means 015433406300: Rent steam cleaner 100 gph, Incl. Hourly Oper. Cost."]
["Assume this is needed for 1 week:",null,null,313.04000000000002,"per week"]
[{"$f":"D25","v":313.04000000000002},"per week"]
[]
["Disposal of oil residue from cleaning"]
["Use oil absorbent booms (https://www.newpig.com/pig-oil-only-absorbent-boom/p/BOM406)"]
["Assume 5 bags of oil absorbent booms (8 booms per bag) are need to absorb the oil residue from cleaning"]
["Cost (1/20/20) is $96/bag for 5 to 11 bags, yielding a total cost of $480"]
[480,"booms"]
[]
["Assume 2 55-gallon drums will contain all booms used; these drums will be handled as waste requiring special handling"]
["Assume these 2 drums fit on the same load as the 22 drums of transformer oil, so no additional cost to ship off-site"]
[0]
[]
[{"$f":"SUM(A6,A15,A21,A26,A32,A36)","v":12266.2},"total estimated cost for substation demo"]

{"sheet":"     ","index":49,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

{"sheet":"Annual Use Hours","index":51,"n_rows":16,"n_cols":33,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Cat D11T, U Blade","Cat D11T CD","Cat D9T, SU Blade","Cat D6T, SU Blade","Cat D6T XL, SU Blade","Cat 319D L","Cat 992K","Cat 988H","Cat 980H","Cat 966H","Cat 993K","Cat 16M ","Cat 14M","MSR-359H","MSR-189H (reveg)","Finn B260 mulcher (reveg)","Cat 637G","Cat 657G","Hitachi EX3600-5","Deere 7430","Komatsu HD-1500 5","Cat 769D","Cat 725","Komatsu 730E","Cat 777F","Cat 740","Off-Hwy Water Tanker Truck,6,000-gal.","Off-Hwy Water Tanker Truck,10,000-gal.","2 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 48X60)","1 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 42X60)"]
[]
["Hours per year",2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085]
["Annual overhaul hours",410,410,410,215,215,260,250,250,250,250,250,180,180,60,24,60,600,600,960,113,1125,500,400,1700,920,550,230,330,270,277,270,277]
["Subtotal",{"$f":"B6-B7","v":1675},{"$f":"C6-C7","v":1675},1675,1870,1870,1825,1835,1835,1835,1835,1835,1905,1905,2025,2061,2025,1485,1485,1125,1972,960,1585,1685,385,1165,{"$f":"AA6-AA7","v":1535},1855,1755,1815,1808,1815,1808]
["50 minute hour",{"$f":"(B8*10)/60","v":279.16666666666669},{"$f":"(C8*10)/60","v":279.16666666666669},279.16666666666669,311.66666666666669,311.66666666666669,304.16666666666669,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,317.5,317.5,337.5,343.5,337.5,247.5,247.5,187.5,328.66666666666669,160,264.16666666666669,280.83333333333331,64.166666666666671,194.16666666666666,{"$f":"(AA8*10)/60","v":255.83333333333334},309.16666666666669,292.5,302.5,301.33333333333331,302.5,301.33333333333331]
["Annual Use Hours",{"$f":"B8-B9","v":1395.8333333333333},{"$f":"C8-C9","v":1395.8333333333333},1395.8333333333333,1558.3333333333333,1558.3333333333333,1520.8333333333333,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1587.5,1587.5,1687.5,1717.5,1687.5,1237.5,1237.5,937.5,1643.3333333333333,800,1320.8333333333333,1404.1666666666667,320.83333333333331,970.83333333333337,{"$f":"AA8-AA9","v":1279.1666666666667},1545.8333333333333,1462.5,1512.5,1506.6666666666667,1512.5,1506.6666666666667]
["Adjusted Annual Use Hours",{"$f":"B12+B9","v":1679.1666666666667},{"$f":"C12+C9","v":1679.1666666666667},1679.1666666666667,1596.6666666666667,1596.6666666666667,1599.1666666666667,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1717.5,1717.5,1622.5,1628.5,1387.5,1622.5,1622.5,2037.5,1358.6666666666667,2010,2114.1666666666665,2130.8333333333335,1914.1666666666667,2044.1666666666667,{"$f":"AA12+AA9","v":2105.8333333333335},1809.1666666666667,1792.5,1552.5,1551.3333333333333,1552.5,1551.3333333333333]
["Equipment Watch Annual Use Hours",1400,1400,1400,1285,1285,1295,1445,1445,1445,1445,1445,1400,1400,1285,1285,1050,1375,1375,1850,1030,1850,1850,1850,1850,1850,1850,1500,1500,1250,1250,1250,1250]
[]
[]
[null,"Yellow highlighted = Standard values from EQW"]
[null,"Blue highlighted = Adjusted annual use hours used as input to EQW to obtain equipment costs"]

{"sheet":"Abbreviations","index":52,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Abbreviation","Name"]
["ac","acre"]
["ACB","Articulated Concrete Blocks"]
["bcy","bulk cubic yards"]
["cy","cubic yards"]
["cf","cubic feet"]
["ea","each"]
["EQW","EquipmentWatch"]
["ft","feet (or linear feet)"]
["gal","gallon"]
["hr","hour"]
["lb","pound"]
["lcy","loose cubic yards"]
["MMD","Mining and Minerals Division"]
["NMA","North Mine Area"]
["NM","New Mexico"]
["NMDOL","New Mexico Department of Labor"]
["O&M","Operation and Maintenance"]
["Reveg","Revegetate"]
["sf","square feet"]
["SOW","Scope of Work (see references)"]
["UC","Unit Cost"]
["yr","year"]